[MUIPROP] QoQ TTM Result on 30-Sep-2014

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014
Profit Trend
QoQ- -101.27%
YoY- -155.16%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 28,602 27,147 31,096 47,261 48,913 51,333 48,160 -29.41%
PBT -13,421 -12,464 -10,325 3,015 4,334 11,652 9,532 -
Tax -1,189 -1,460 -1,712 -2,504 -2,350 -2,161 -1,832 -25.09%
NP -14,610 -13,924 -12,037 511 1,984 9,491 7,700 -
-
NP to SH -16,421 -16,103 -14,411 -3,158 -1,569 6,200 4,679 -
-
Tax Rate - - - 83.05% 54.22% 18.55% 19.22% -
Total Cost 43,212 41,071 43,133 46,750 46,929 41,842 40,460 4.49%
-
Net Worth 303,775 303,775 304,754 244,501 0 244,501 313,183 -2.01%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 303,775 303,775 304,754 244,501 0 244,501 313,183 -2.01%
NOSH 764,059 764,059 764,059 764,059 764,059 764,059 764,059 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -51.08% -51.29% -38.71% 1.08% 4.06% 18.49% 15.99% -
ROE -5.41% -5.30% -4.73% -1.29% 0.00% 2.54% 1.49% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.86 3.66 4.18 6.38 6.60 6.93 6.61 -30.20%
EPS -2.22 -2.17 -1.94 -0.43 -0.21 0.84 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.41 0.41 0.33 0.00 0.33 0.43 -3.13%
Adjusted Per Share Value based on latest NOSH - 764,059
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.74 3.55 4.07 6.19 6.40 6.72 6.30 -29.43%
EPS -2.15 -2.11 -1.89 -0.41 -0.21 0.81 0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3976 0.3976 0.3989 0.32 0.00 0.32 0.4099 -2.01%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.32 0.29 0.41 0.49 0.265 0.175 0.175 -
P/RPS 8.29 7.91 9.80 7.68 4.01 2.53 2.65 114.34%
P/EPS -14.44 -13.34 -21.15 -114.96 -125.14 20.91 27.24 -
EY -6.93 -7.49 -4.73 -0.87 -0.80 4.78 3.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.71 1.00 1.48 0.00 0.53 0.41 53.71%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 27/05/15 18/02/15 24/11/14 27/08/14 28/05/14 25/02/14 -
Price 0.285 0.285 0.375 0.405 0.41 0.215 0.19 -
P/RPS 7.38 7.78 8.96 6.35 6.21 3.10 2.87 88.01%
P/EPS -12.86 -13.11 -19.34 -95.02 -193.61 25.69 29.58 -
EY -7.78 -7.63 -5.17 -1.05 -0.52 3.89 3.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.70 0.91 1.23 0.00 0.65 0.44 36.39%

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