[MUIPROP] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 84.24%
YoY- -57.53%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 12,250 28,574 78,824 72,046 85,116 79,432 78,860 -26.67%
PBT 1,260 -1,604 94,462 6,372 16,422 13,706 20,446 -37.13%
Tax -634 -878 -32,212 -3,262 -9,100 -9,648 -9,468 -36.26%
NP 626 -2,482 62,250 3,110 7,322 4,058 10,978 -37.94%
-
NP to SH -70 -3,108 61,404 3,110 7,322 4,058 10,978 -
-
Tax Rate 50.32% - 34.10% 51.19% 55.41% 70.39% 46.31% -
Total Cost 11,624 31,056 16,574 68,936 77,794 75,374 67,882 -25.47%
-
Net Worth 142,099 302,289 324,313 881,918 898,012 851,203 857,808 -25.88%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 142,099 302,289 324,313 881,918 898,012 851,203 857,808 -25.88%
NOSH 350,000 740,000 761,836 777,499 762,708 751,481 762,361 -12.16%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.11% -8.69% 78.97% 4.32% 8.60% 5.11% 13.92% -
ROE -0.05% -1.03% 18.93% 0.35% 0.82% 0.48% 1.28% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 3.50 3.86 10.35 9.27 11.16 10.57 10.34 -16.51%
EPS -0.02 -0.42 8.06 0.40 0.96 0.54 1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.406 0.4085 0.4257 1.1343 1.1774 1.1327 1.1252 -15.61%
Adjusted Per Share Value based on latest NOSH - 755,333
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 1.60 3.74 10.32 9.43 11.14 10.40 10.32 -26.69%
EPS -0.01 -0.41 8.04 0.41 0.96 0.53 1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.186 0.3956 0.4245 1.1543 1.1753 1.1141 1.1227 -25.88%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.27 0.28 0.27 0.31 0.33 0.40 0.37 -
P/RPS 7.71 7.25 2.61 3.35 2.96 3.78 3.58 13.63%
P/EPS -1,350.00 -66.67 3.35 77.50 34.38 74.07 25.69 -
EY -0.07 -1.50 29.85 1.29 2.91 1.35 3.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.69 0.63 0.27 0.28 0.35 0.33 12.52%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 28/08/06 29/08/05 27/08/04 27/08/03 23/08/02 29/08/01 -
Price 0.22 0.22 0.28 0.38 0.37 0.38 0.38 -
P/RPS 6.29 5.70 2.71 4.10 3.32 3.60 3.67 9.39%
P/EPS -1,100.00 -52.38 3.47 95.00 38.54 70.37 26.39 -
EY -0.09 -1.91 28.79 1.05 2.59 1.42 3.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.66 0.34 0.31 0.34 0.34 8.01%

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