[MUIIND] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -571.0%
YoY- 27.66%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 220,550 132,116 146,715 172,459 179,943 175,251 216,309 1.30%
PBT 4,056 5,192 -22,678 -231,837 4,050 -9,129 -9,778 -
Tax -4,765 -4,671 -3,311 5,050 -20,039 -8,054 32,501 -
NP -709 521 -25,989 -226,787 -15,989 -17,183 22,723 -
-
NP to SH -2,259 -6,792 -24,601 -214,827 45,611 -16,073 23,064 -
-
Tax Rate 117.48% 89.97% - - 494.79% - - -
Total Cost 221,259 131,595 172,704 399,246 195,932 192,434 193,586 9.30%
-
Net Worth 795,544 817,756 811,251 832,742 1,021,686 964,960 982,255 -13.10%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 795,544 817,756 811,251 832,742 1,021,686 964,960 982,255 -13.10%
NOSH 1,882,500 1,940,571 1,937,086 1,940,671 1,940,893 1,936,506 1,938,151 -1.92%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -0.32% 0.39% -17.71% -131.50% -8.89% -9.80% 10.50% -
ROE -0.28% -0.83% -3.03% -25.80% 4.46% -1.67% 2.35% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 11.72 6.81 7.57 8.89 9.27 9.05 11.16 3.31%
EPS -0.12 -0.35 -1.27 -11.07 2.35 -0.83 1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4226 0.4214 0.4188 0.4291 0.5264 0.4983 0.5068 -11.39%
Adjusted Per Share Value based on latest NOSH - 1,940,671
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 6.84 4.10 4.55 5.35 5.58 5.43 6.71 1.28%
EPS -0.07 -0.21 -0.76 -6.66 1.41 -0.50 0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2466 0.2535 0.2515 0.2581 0.3167 0.2991 0.3045 -13.10%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.32 0.32 0.31 0.20 0.14 0.14 0.11 -
P/RPS 2.73 4.70 4.09 2.25 1.51 1.55 0.99 96.52%
P/EPS -266.67 -91.43 -24.41 -1.81 5.96 -16.87 9.24 -
EY -0.38 -1.09 -4.10 -55.35 16.79 -5.93 10.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.76 0.74 0.47 0.27 0.28 0.22 128.34%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 28/08/07 30/05/07 28/02/07 27/11/06 28/08/06 29/05/06 -
Price 0.34 0.30 0.28 0.28 0.19 0.13 0.12 -
P/RPS 2.90 4.41 3.70 3.15 2.05 1.44 1.08 93.07%
P/EPS -283.33 -85.71 -22.05 -2.53 8.09 -15.66 10.08 -
EY -0.35 -1.17 -4.54 -39.53 12.37 -6.38 9.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.71 0.67 0.65 0.36 0.26 0.24 122.98%

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