[MUIPROP] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -14656.88%
YoY- -1131.62%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 10,258 20,221 19,191 29,494 20,386 17,016 19,007 -33.68%
PBT 5,534 46,139 1,092 -553,326 -1,810 1,198 1,988 97.76%
Tax -1,409 -15,918 -293 -1,385 -1,949 -65 -1,566 -6.79%
NP 4,125 30,221 799 -554,711 -3,759 1,133 422 356.53%
-
NP to SH 3,850 29,903 799 -554,711 -3,759 1,133 422 336.02%
-
Tax Rate 25.46% 34.50% 26.83% - - 5.43% 78.77% -
Total Cost 6,133 -10,000 18,392 584,205 24,145 15,883 18,585 -52.21%
-
Net Worth 334,346 323,911 311,769 307,449 877,994 856,774 810,310 -44.54%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - 76 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 334,346 323,911 311,769 307,449 877,994 856,774 810,310 -44.54%
NOSH 754,901 760,890 798,999 767,855 767,142 755,333 703,333 4.82%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 40.21% 149.45% 4.16% -1,880.76% -18.44% 6.66% 2.22% -
ROE 1.15% 9.23% 0.26% -180.42% -0.43% 0.13% 0.05% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1.36 2.66 2.40 3.84 2.66 2.25 2.70 -36.66%
EPS 0.51 3.93 0.10 -72.60 -0.49 0.15 0.06 315.95%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.4429 0.4257 0.3902 0.4004 1.1445 1.1343 1.1521 -47.09%
Adjusted Per Share Value based on latest NOSH - 767,855
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1.34 2.65 2.51 3.86 2.67 2.23 2.49 -33.81%
EPS 0.50 3.91 0.10 -72.60 -0.49 0.15 0.06 310.50%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.4376 0.4239 0.408 0.4024 1.1491 1.1213 1.0605 -44.54%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.30 0.27 0.23 0.31 0.40 0.31 0.38 -
P/RPS 22.08 10.16 9.58 8.07 15.05 13.76 14.06 35.06%
P/EPS 58.82 6.87 230.00 -0.43 -81.63 206.67 633.33 -79.46%
EY 1.70 14.56 0.43 -233.04 -1.22 0.48 0.16 382.60%
DY 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 0.68 0.63 0.59 0.77 0.35 0.27 0.33 61.85%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 29/08/05 19/05/05 25/02/05 23/11/04 27/08/04 21/05/04 -
Price 0.26 0.28 0.28 0.28 0.37 0.38 0.32 -
P/RPS 19.13 10.54 11.66 7.29 13.92 16.87 11.84 37.65%
P/EPS 50.98 7.12 280.00 -0.39 -75.51 253.33 533.33 -79.06%
EY 1.96 14.04 0.36 -258.01 -1.32 0.39 0.19 373.20%
DY 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 0.59 0.66 0.72 0.70 0.32 0.34 0.28 64.28%

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