[MUIPROP] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 109.65%
YoY- -97.15%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 26,453 18,703 9,138 25,959 19,528 13,552 6,824 146.56%
PBT 5,263 4,484 2,264 4,685 1,153 1,315 947 213.42%
Tax -2,407 -1,686 -824 -2,069 -1,428 -948 -400 230.47%
NP 2,856 2,798 1,440 2,616 -275 367 547 200.66%
-
NP to SH 659 986 524 193 -1,999 -810 7 1963.75%
-
Tax Rate 45.73% 37.60% 36.40% 44.16% 123.85% 72.09% 42.24% -
Total Cost 23,597 15,905 7,698 23,343 19,803 13,185 6,277 141.57%
-
Net Worth 245,880 258,256 255,562 217,344 290,077 294,250 297,419 -11.90%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 245,880 258,256 255,562 217,344 290,077 294,250 297,419 -11.90%
NOSH 732,222 758,461 748,571 640,000 740,370 736,363 737,282 -0.45%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.80% 14.96% 15.76% 10.08% -1.41% 2.71% 8.02% -
ROE 0.27% 0.38% 0.21% 0.09% -0.69% -0.28% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.61 2.47 1.22 4.06 2.64 1.84 0.93 146.78%
EPS 0.09 0.13 0.07 0.03 -0.27 -0.11 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3358 0.3405 0.3414 0.3396 0.3918 0.3996 0.4034 -11.49%
Adjusted Per Share Value based on latest NOSH - 730,333
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.46 2.45 1.20 3.40 2.56 1.77 0.89 147.03%
EPS 0.09 0.13 0.07 0.03 -0.26 -0.11 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3218 0.338 0.3345 0.2845 0.3797 0.3851 0.3893 -11.91%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.12 0.14 0.16 0.15 0.14 0.14 0.14 -
P/RPS 3.32 5.68 13.11 3.70 5.31 7.61 15.13 -63.58%
P/EPS 133.33 107.69 228.57 497.41 -51.85 -127.27 14,745.65 -95.64%
EY 0.75 0.93 0.44 0.20 -1.93 -0.79 0.01 1673.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.47 0.44 0.36 0.35 0.35 1.89%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 15/08/11 25/05/11 28/02/11 29/11/10 17/08/10 26/05/10 -
Price 0.14 0.12 0.14 0.15 0.16 0.14 0.13 -
P/RPS 3.88 4.87 11.47 3.70 6.07 7.61 14.05 -57.55%
P/EPS 155.56 92.31 200.00 497.41 -59.26 -127.27 13,692.39 -94.93%
EY 0.64 1.08 0.50 0.20 -1.69 -0.79 0.01 1495.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.35 0.41 0.44 0.41 0.35 0.32 19.85%

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