[MUIIND] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 18.08%
YoY- 52.17%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 175,251 216,309 269,519 302,432 331,218 318,922 408,178 -43.17%
PBT -9,129 -9,778 -357,774 -19,061 -2,948 -32,621 -346,138 -91.19%
Tax -8,054 32,501 70,735 -1,417 -15,690 720 -21,270 -47.75%
NP -17,183 22,723 -287,039 -20,478 -18,638 -31,901 -367,408 -87.09%
-
NP to SH -16,073 23,064 -296,967 -19,040 -23,241 -31,901 -367,408 -87.65%
-
Tax Rate - - - - - - - -
Total Cost 192,434 193,586 556,558 322,910 349,856 350,823 775,586 -60.61%
-
Net Worth 964,960 982,255 1,405,160 1,207,679 1,214,342 1,276,818 556,418 44.49%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 964,960 982,255 1,405,160 1,207,679 1,214,342 1,276,818 556,418 44.49%
NOSH 1,936,506 1,938,151 1,941,097 1,942,857 1,936,749 1,945,182 1,940,093 -0.12%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -9.80% 10.50% -106.50% -6.77% -5.63% -10.00% -90.01% -
ROE -1.67% 2.35% -21.13% -1.58% -1.91% -2.50% -66.03% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 9.05 11.16 13.88 15.57 17.10 16.40 21.04 -43.10%
EPS -0.83 1.19 -15.30 -0.98 -1.20 -1.64 -18.93 -87.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4983 0.5068 0.7239 0.6216 0.627 0.6564 0.2868 44.67%
Adjusted Per Share Value based on latest NOSH - 1,942,857
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 5.43 6.70 8.35 9.36 10.26 9.88 12.64 -43.15%
EPS -0.50 0.71 -9.20 -0.59 -0.72 -0.99 -11.38 -87.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2988 0.3041 0.4351 0.3739 0.376 0.3954 0.1723 44.48%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.14 0.11 0.08 0.10 0.12 0.12 0.19 -
P/RPS 1.55 0.99 0.58 0.64 0.70 0.73 0.90 43.82%
P/EPS -16.87 9.24 -0.52 -10.20 -10.00 -7.32 -1.00 561.18%
EY -5.93 10.82 -191.24 -9.80 -10.00 -13.67 -99.67 -84.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.22 0.11 0.16 0.19 0.18 0.66 -43.62%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 29/05/06 28/02/06 21/11/05 29/08/05 19/05/05 25/02/05 -
Price 0.13 0.12 0.12 0.09 0.11 0.10 0.17 -
P/RPS 1.44 1.08 0.86 0.58 0.64 0.61 0.81 46.90%
P/EPS -15.66 10.08 -0.78 -9.18 -9.17 -6.10 -0.90 575.00%
EY -6.38 9.92 -127.49 -10.89 -10.91 -16.40 -111.40 -85.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.17 0.14 0.18 0.15 0.59 -42.17%

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