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

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -87.13%
YoY- 202.42%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP'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 8,865 5,422 7,308 10,258 20,221 19,191 29,494 -55.22%
PBT 453 -1,255 -4,866 5,534 46,139 1,092 -553,326 -
Tax -264 -175 6,391 -1,409 -15,918 -293 -1,385 -66.97%
NP 189 -1,430 1,525 4,125 30,221 799 -554,711 -
-
NP to SH -14 -1,540 1,440 3,850 29,903 799 -554,711 -99.91%
-
Tax Rate 58.28% - - 25.46% 34.50% 26.83% - -
Total Cost 8,676 6,852 5,783 6,133 -10,000 18,392 584,205 -94.00%
-
Net Worth 299,566 306,753 315,288 334,346 323,911 311,769 307,449 -1.72%
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 299,566 306,753 315,288 334,346 323,911 311,769 307,449 -1.72%
NOSH 733,333 733,333 749,615 754,901 760,890 798,999 767,855 -3.02%
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 2.13% -26.37% 20.87% 40.21% 149.45% 4.16% -1,880.76% -
ROE 0.00% -0.50% 0.46% 1.15% 9.23% 0.26% -180.42% -
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 1.21 0.74 0.97 1.36 2.66 2.40 3.84 -53.79%
EPS 0.00 -0.21 0.19 0.51 3.93 0.10 -72.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4085 0.4183 0.4206 0.4429 0.4257 0.3902 0.4004 1.34%
Adjusted Per Share Value based on latest NOSH - 754,901
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.16 0.71 0.96 1.34 2.65 2.51 3.86 -55.23%
EPS 0.00 -0.20 0.19 0.50 3.91 0.10 -72.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3921 0.4015 0.4126 0.4376 0.4239 0.408 0.4024 -1.71%
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 0.28 0.30 0.30 0.30 0.27 0.23 0.31 -
P/RPS 23.16 40.58 30.77 22.08 10.16 9.58 8.07 102.34%
P/EPS -14,666.67 -142.86 156.17 58.82 6.87 230.00 -0.43 107103.91%
EY -0.01 -0.70 0.64 1.70 14.56 0.43 -233.04 -99.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.72 0.71 0.68 0.63 0.59 0.77 -7.07%
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 27/02/06 21/11/05 29/08/05 19/05/05 25/02/05 -
Price 0.22 0.26 0.28 0.26 0.28 0.28 0.28 -
P/RPS 18.20 35.17 28.72 19.13 10.54 11.66 7.29 84.34%
P/EPS -11,523.81 -123.81 145.76 50.98 7.12 280.00 -0.39 97296.22%
EY -0.01 -0.81 0.69 1.96 14.04 0.36 -258.01 -99.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.67 0.59 0.66 0.72 0.70 -15.92%

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