[MUIPROP] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 4.17%
YoY- 106.46%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 23,322 14,287 5,422 56,978 49,670 39,412 19,191 13.86%
PBT 651 -802 -1,255 47,899 52,765 47,231 1,092 -29.14%
Tax -1,242 -439 -175 -11,124 -17,515 -16,106 -293 161.69%
NP -591 -1,241 -1,430 36,775 35,250 31,125 799 -
-
NP to SH -627 -1,554 -1,540 35,992 34,552 30,702 799 -
-
Tax Rate 190.78% - - 23.22% 33.19% 34.10% 26.83% -
Total Cost 23,913 15,528 6,852 20,203 14,420 8,287 18,392 19.10%
-
Net Worth 322,434 302,289 306,753 317,853 336,331 324,313 311,769 2.26%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 322,434 302,289 306,753 317,853 336,331 324,313 311,769 2.26%
NOSH 783,750 740,000 733,333 755,714 759,384 761,836 798,999 -1.27%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -2.53% -8.69% -26.37% 64.54% 70.97% 78.97% 4.16% -
ROE -0.19% -0.51% -0.50% 11.32% 10.27% 9.47% 0.26% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 2.98 1.93 0.74 7.54 6.54 5.17 2.40 15.50%
EPS -0.08 -0.21 -0.21 4.76 4.55 4.03 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4114 0.4085 0.4183 0.4206 0.4429 0.4257 0.3902 3.58%
Adjusted Per Share Value based on latest NOSH - 749,615
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.05 1.87 0.71 7.46 6.50 5.16 2.51 13.85%
EPS -0.08 -0.20 -0.20 4.71 4.52 4.02 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.422 0.3956 0.4015 0.416 0.4402 0.4245 0.408 2.27%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.25 0.28 0.30 0.30 0.30 0.27 0.23 -
P/RPS 8.40 14.50 40.58 3.98 4.59 5.22 9.58 -8.38%
P/EPS -312.50 -133.33 -142.86 6.30 6.59 6.70 230.00 -
EY -0.32 -0.75 -0.70 15.88 15.17 14.93 0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.69 0.72 0.71 0.68 0.63 0.59 2.24%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 28/08/06 29/05/06 27/02/06 21/11/05 29/08/05 19/05/05 -
Price 0.22 0.22 0.26 0.28 0.26 0.28 0.28 -
P/RPS 7.39 11.39 35.17 3.71 3.98 5.41 11.66 -26.19%
P/EPS -275.00 -104.76 -123.81 5.88 5.71 6.95 280.00 -
EY -0.36 -0.95 -0.81 17.01 17.50 14.39 0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.62 0.67 0.59 0.66 0.72 -18.45%

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