[MUIPROP] QoQ Quarter Result on 31-Dec-2014

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
18-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014
Profit Trend
QoQ- -186.72%
YoY- -2176.6%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 11,018 9,944 8,210 4,115 6,333 8,489 12,159 -6.35%
PBT 89 1,067 1,191 -12,800 -2,879 2,024 3,330 -91.04%
Tax -1,226 -637 -668 680 -564 -908 -920 21.07%
NP -1,137 430 523 -12,120 -3,443 1,116 2,410 -
-
NP to SH -1,665 -302 -244 -11,770 -4,105 16 1,448 -
-
Tax Rate 1,377.53% 59.70% 56.09% - - 44.86% 27.63% -
Total Cost 12,155 9,514 7,687 16,235 9,776 7,373 9,749 15.82%
-
Net Worth 318,593 303,775 303,775 304,754 244,501 244,501 244,501 19.27%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 318,593 303,775 303,775 304,754 244,501 244,501 244,501 19.27%
NOSH 764,059 764,059 764,059 743,304 764,059 764,059 764,059 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -10.32% 4.32% 6.37% -294.53% -54.37% 13.15% 19.82% -
ROE -0.52% -0.10% -0.08% -3.86% -1.68% 0.01% 0.59% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.49 1.34 1.11 0.55 0.85 1.15 1.64 -6.18%
EPS -0.22 -0.04 -0.03 -1.59 -0.55 0.00 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.41 0.41 0.41 0.33 0.33 0.33 19.27%
Adjusted Per Share Value based on latest NOSH - 743,304
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.44 1.30 1.07 0.54 0.83 1.11 1.59 -6.38%
EPS -0.22 -0.04 -0.03 -1.54 -0.54 0.00 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.417 0.3976 0.3976 0.3989 0.32 0.32 0.32 19.28%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.325 0.32 0.29 0.41 0.49 0.265 0.175 -
P/RPS 21.85 23.84 26.17 74.06 57.33 23.13 10.66 61.28%
P/EPS -144.62 -785.08 -880.60 -25.89 -88.44 12,271.40 89.54 -
EY -0.69 -0.13 -0.11 -3.86 -1.13 0.01 1.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.78 0.71 1.00 1.48 0.80 0.53 27.13%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 20/08/15 27/05/15 18/02/15 24/11/14 27/08/14 28/05/14 -
Price 0.37 0.285 0.285 0.375 0.405 0.41 0.215 -
P/RPS 24.88 21.23 25.72 67.74 47.38 35.78 13.10 53.30%
P/EPS -164.65 -699.21 -865.41 -23.68 -73.10 18,985.95 110.01 -
EY -0.61 -0.14 -0.12 -4.22 -1.37 0.01 0.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.70 0.70 0.91 1.23 1.24 0.65 20.49%

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