[MUIPROP] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 454.65%
YoY- -20.21%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 38,272 26,746 20,201 22,357 23,576 21,695 21,629 46.14%
PBT -42,755 6,050 4,370 3,841 4,200 1,891 3,525 -
Tax -2,284 -2,831 -1,929 -2,621 -4,544 -1,303 -3,025 -17.03%
NP -45,039 3,219 2,441 1,220 -344 588 500 -
-
NP to SH -45,039 3,219 2,441 1,220 -344 588 500 -
-
Tax Rate - 46.79% 44.14% 68.24% 108.19% 68.91% 85.82% -
Total Cost 83,311 23,527 17,760 21,137 23,920 21,107 21,129 148.96%
-
Net Worth 895,713 908,217 898,135 875,807 993,175 824,449 809,071 6.99%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 5,736 - - - 6,575 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 895,713 908,217 898,135 875,807 993,175 824,449 809,071 6.99%
NOSH 764,847 766,428 762,812 762,500 876,666 735,000 714,285 4.65%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -117.68% 12.04% 12.08% 5.46% -1.46% 2.71% 2.31% -
ROE -5.03% 0.35% 0.27% 0.14% -0.03% 0.07% 0.06% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 5.00 3.49 2.65 2.93 2.69 2.95 3.03 39.51%
EPS -5.89 0.42 0.32 0.16 -0.05 0.08 0.07 -
DPS 0.75 0.00 0.00 0.00 0.75 0.00 0.00 -
NAPS 1.1711 1.185 1.1774 1.1486 1.1329 1.1217 1.1327 2.24%
Adjusted Per Share Value based on latest NOSH - 762,500
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 5.01 3.50 2.64 2.93 3.09 2.84 2.83 46.18%
EPS -5.89 0.42 0.32 0.16 -0.05 0.08 0.07 -
DPS 0.75 0.00 0.00 0.00 0.86 0.00 0.00 -
NAPS 1.1723 1.1887 1.1755 1.1463 1.2999 1.079 1.0589 6.99%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.37 0.35 0.33 0.29 0.29 0.32 0.40 -
P/RPS 7.39 10.03 12.46 9.89 10.78 10.84 13.21 -32.03%
P/EPS -6.28 83.33 103.13 181.25 -739.05 400.00 571.43 -
EY -15.92 1.20 0.97 0.55 -0.14 0.25 0.18 -
DY 2.03 0.00 0.00 0.00 2.59 0.00 0.00 -
P/NAPS 0.32 0.30 0.28 0.25 0.26 0.29 0.35 -5.78%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 27/08/03 30/05/03 28/02/03 19/11/02 23/08/02 -
Price 0.35 0.38 0.37 0.29 0.31 0.31 0.38 -
P/RPS 6.99 10.89 13.97 9.89 11.53 10.50 12.55 -32.23%
P/EPS -5.94 90.48 115.63 181.25 -790.02 387.50 542.86 -
EY -16.82 1.11 0.86 0.55 -0.13 0.26 0.18 -
DY 2.14 0.00 0.00 0.00 2.42 0.00 0.00 -
P/NAPS 0.30 0.32 0.31 0.25 0.27 0.28 0.34 -7.98%

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