[MUIPROP] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -241.74%
YoY- -132.03%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 39,412 19,191 85,903 56,409 36,023 19,007 107,576 -48.83%
PBT 47,231 1,092 -551,950 1,376 3,186 1,988 -28,494 -
Tax -16,106 -293 -4,965 -3,580 -1,631 -1,566 -9,665 40.60%
NP 31,125 799 -556,915 -2,204 1,555 422 -38,159 -
-
NP to SH 30,702 799 -556,915 -2,204 1,555 422 -38,159 -
-
Tax Rate 34.10% 26.83% - 260.17% 51.19% 78.77% - -
Total Cost 8,287 18,392 642,818 58,613 34,468 18,585 145,735 -85.23%
-
Net Worth 324,313 311,769 356,069 869,820 881,918 810,310 882,580 -48.72%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 9,780 76 - - 5,737 -
Div Payout % - - 0.00% 0.00% - - 0.00% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 324,313 311,769 356,069 869,820 881,918 810,310 882,580 -48.72%
NOSH 761,836 798,999 764,097 760,000 777,499 703,333 764,999 -0.27%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 78.97% 4.16% -648.31% -3.91% 4.32% 2.22% -35.47% -
ROE 9.47% 0.26% -156.41% -0.25% 0.18% 0.05% -4.32% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.17 2.40 11.24 7.42 4.63 2.70 14.06 -48.70%
EPS 4.03 0.10 -72.89 -0.29 0.20 0.06 -4.99 -
DPS 0.00 0.00 1.28 0.01 0.00 0.00 0.75 -
NAPS 0.4257 0.3902 0.466 1.1445 1.1343 1.1521 1.1537 -48.58%
Adjusted Per Share Value based on latest NOSH - 767,142
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.16 2.51 11.24 7.38 4.71 2.49 14.08 -48.82%
EPS 4.02 0.10 -72.89 -0.29 0.20 0.06 -4.99 -
DPS 0.00 0.00 1.28 0.01 0.00 0.00 0.75 -
NAPS 0.4245 0.408 0.466 1.1384 1.1543 1.0605 1.1551 -48.72%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.27 0.23 0.31 0.40 0.31 0.38 0.37 -
P/RPS 5.22 9.58 2.76 5.39 6.69 14.06 2.63 58.00%
P/EPS 6.70 230.00 -0.43 -137.93 155.00 633.33 -7.42 -
EY 14.93 0.43 -235.11 -0.73 0.65 0.16 -13.48 -
DY 0.00 0.00 4.13 0.02 0.00 0.00 2.03 -
P/NAPS 0.63 0.59 0.67 0.35 0.27 0.33 0.32 57.14%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 19/05/05 25/02/05 23/11/04 27/08/04 21/05/04 27/02/04 -
Price 0.28 0.28 0.28 0.37 0.38 0.32 0.35 -
P/RPS 5.41 11.66 2.49 4.99 8.20 11.84 2.49 67.83%
P/EPS 6.95 280.00 -0.38 -127.59 190.00 533.33 -7.02 -
EY 14.39 0.36 -260.30 -0.78 0.53 0.19 -14.25 -
DY 0.00 0.00 4.57 0.03 0.00 0.00 2.14 -
P/NAPS 0.66 0.72 0.60 0.32 0.34 0.28 0.30 69.23%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment