[MUIPROP] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 50.04%
YoY- 80.43%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 28,574 78,824 72,046 85,116 79,432 78,860 88,640 -17.18%
PBT -1,604 94,462 6,372 16,422 13,706 20,446 19,716 -
Tax -878 -32,212 -3,262 -9,100 -9,648 -9,468 -7,522 -30.08%
NP -2,482 62,250 3,110 7,322 4,058 10,978 12,194 -
-
NP to SH -3,108 61,404 3,110 7,322 4,058 10,978 12,194 -
-
Tax Rate - 34.10% 51.19% 55.41% 70.39% 46.31% 38.15% -
Total Cost 31,056 16,574 68,936 77,794 75,374 67,882 76,446 -13.93%
-
Net Worth 302,289 324,313 881,918 898,012 851,203 857,808 883,683 -16.36%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 302,289 324,313 881,918 898,012 851,203 857,808 883,683 -16.36%
NOSH 740,000 761,836 777,499 762,708 751,481 762,361 762,124 -0.48%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -8.69% 78.97% 4.32% 8.60% 5.11% 13.92% 13.76% -
ROE -1.03% 18.93% 0.35% 0.82% 0.48% 1.28% 1.38% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 3.86 10.35 9.27 11.16 10.57 10.34 11.63 -16.78%
EPS -0.42 8.06 0.40 0.96 0.54 1.44 1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4085 0.4257 1.1343 1.1774 1.1327 1.1252 1.1595 -15.95%
Adjusted Per Share Value based on latest NOSH - 762,812
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 3.74 10.32 9.43 11.14 10.40 10.32 11.60 -17.18%
EPS -0.41 8.04 0.41 0.96 0.53 1.44 1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3956 0.4245 1.1543 1.1753 1.1141 1.1227 1.1566 -16.36%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.28 0.27 0.31 0.33 0.40 0.37 0.58 -
P/RPS 7.25 2.61 3.35 2.96 3.78 3.58 4.99 6.42%
P/EPS -66.67 3.35 77.50 34.38 74.07 25.69 36.25 -
EY -1.50 29.85 1.29 2.91 1.35 3.89 2.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.63 0.27 0.28 0.35 0.33 0.50 5.51%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 29/08/05 27/08/04 27/08/03 23/08/02 29/08/01 30/08/00 -
Price 0.22 0.28 0.38 0.37 0.38 0.38 0.51 -
P/RPS 5.70 2.71 4.10 3.32 3.60 3.67 4.38 4.48%
P/EPS -52.38 3.47 95.00 38.54 70.37 26.39 31.88 -
EY -1.91 28.79 1.05 2.59 1.42 3.79 3.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.66 0.34 0.31 0.34 0.34 0.44 3.47%

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