[MUIPROP] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -25168.38%
YoY- -1359.46%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 49,670 39,412 19,191 85,903 56,409 36,023 19,007 89.61%
PBT 52,765 47,231 1,092 -551,950 1,376 3,186 1,988 788.01%
Tax -17,515 -16,106 -293 -4,965 -3,580 -1,631 -1,566 399.39%
NP 35,250 31,125 799 -556,915 -2,204 1,555 422 1805.73%
-
NP to SH 34,552 30,702 799 -556,915 -2,204 1,555 422 1780.51%
-
Tax Rate 33.19% 34.10% 26.83% - 260.17% 51.19% 78.77% -
Total Cost 14,420 8,287 18,392 642,818 58,613 34,468 18,585 -15.54%
-
Net Worth 336,331 324,313 311,769 356,069 869,820 881,918 810,310 -44.32%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 9,780 76 - - -
Div Payout % - - - 0.00% 0.00% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 336,331 324,313 311,769 356,069 869,820 881,918 810,310 -44.32%
NOSH 759,384 761,836 798,999 764,097 760,000 777,499 703,333 5.23%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 70.97% 78.97% 4.16% -648.31% -3.91% 4.32% 2.22% -
ROE 10.27% 9.47% 0.26% -156.41% -0.25% 0.18% 0.05% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 6.54 5.17 2.40 11.24 7.42 4.63 2.70 80.26%
EPS 4.55 4.03 0.10 -72.89 -0.29 0.20 0.06 1686.88%
DPS 0.00 0.00 0.00 1.28 0.01 0.00 0.00 -
NAPS 0.4429 0.4257 0.3902 0.466 1.1445 1.1343 1.1521 -47.09%
Adjusted Per Share Value based on latest NOSH - 767,855
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 6.50 5.16 2.51 11.24 7.38 4.71 2.49 89.47%
EPS 4.52 4.02 0.10 -72.89 -0.29 0.20 0.06 1679.02%
DPS 0.00 0.00 0.00 1.28 0.01 0.00 0.00 -
NAPS 0.4402 0.4245 0.408 0.466 1.1384 1.1543 1.0605 -44.32%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.30 0.27 0.23 0.31 0.40 0.31 0.38 -
P/RPS 4.59 5.22 9.58 2.76 5.39 6.69 14.06 -52.55%
P/EPS 6.59 6.70 230.00 -0.43 -137.93 155.00 633.33 -95.22%
EY 15.17 14.93 0.43 -235.11 -0.73 0.65 0.16 1973.51%
DY 0.00 0.00 0.00 4.13 0.02 0.00 0.00 -
P/NAPS 0.68 0.63 0.59 0.67 0.35 0.27 0.33 61.85%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 29/08/05 19/05/05 25/02/05 23/11/04 27/08/04 21/05/04 -
Price 0.26 0.28 0.28 0.28 0.37 0.38 0.32 -
P/RPS 3.98 5.41 11.66 2.49 4.99 8.20 11.84 -51.62%
P/EPS 5.71 6.95 280.00 -0.38 -127.59 190.00 533.33 -95.12%
EY 17.50 14.39 0.36 -260.30 -0.78 0.53 0.19 1933.89%
DY 0.00 0.00 0.00 4.57 0.03 0.00 0.00 -
P/NAPS 0.59 0.66 0.72 0.60 0.32 0.34 0.28 64.28%

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