[MUIPROP] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -24.97%
YoY- 1667.7%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 31,178 17,240 31,096 66,226 75,212 92,405 101,057 -17.78%
PBT 532 1,402 868 70,353 1,834 19,014 11,658 -40.19%
Tax -2,149 -1,270 -1,656 -23,353 -4,773 -9,841 -8,169 -19.93%
NP -1,617 132 -788 47,000 -2,938 9,173 3,489 -
-
NP to SH -3,672 -1,076 -836 46,069 -2,938 9,173 3,489 -
-
Tax Rate 403.95% 90.58% 190.78% 33.19% 260.25% 51.76% 70.07% -
Total Cost 32,795 17,108 31,884 19,226 78,150 83,232 97,568 -16.60%
-
Net Worth 296,166 301,744 322,434 336,331 869,819 905,866 863,379 -16.31%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - 101 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 296,166 301,744 322,434 336,331 869,819 905,866 863,379 -16.31%
NOSH 744,324 733,636 783,750 759,384 759,999 764,444 769,705 -0.55%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -5.19% 0.77% -2.53% 70.97% -3.91% 9.93% 3.45% -
ROE -1.24% -0.36% -0.26% 13.70% -0.34% 1.01% 0.40% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 4.19 2.35 3.97 8.72 9.90 12.09 13.13 -17.32%
EPS -0.49 -0.15 -0.11 6.07 -0.39 1.20 0.45 -
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.3979 0.4113 0.4114 0.4429 1.1445 1.185 1.1217 -15.85%
Adjusted Per Share Value based on latest NOSH - 754,901
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 4.08 2.26 4.07 8.67 9.84 12.09 13.23 -17.78%
EPS -0.48 -0.14 -0.11 6.03 -0.38 1.20 0.46 -
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.3876 0.3949 0.422 0.4402 1.1384 1.1856 1.13 -16.32%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.15 0.22 0.25 0.30 0.40 0.35 0.32 -
P/RPS 3.58 9.36 6.30 3.44 4.04 2.90 2.44 6.59%
P/EPS -30.41 -150.00 -234.38 4.95 -103.45 29.17 70.59 -
EY -3.29 -0.67 -0.43 20.22 -0.97 3.43 1.42 -
DY 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 0.38 0.53 0.61 0.68 0.35 0.30 0.29 4.60%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/08 22/11/07 27/11/06 21/11/05 23/11/04 21/11/03 19/11/02 -
Price 0.10 0.22 0.22 0.26 0.37 0.38 0.31 -
P/RPS 2.39 9.36 5.54 2.98 3.74 3.14 2.36 0.21%
P/EPS -20.27 -150.00 -206.25 4.29 -95.69 31.67 68.38 -
EY -4.93 -0.67 -0.48 23.33 -1.05 3.16 1.46 -
DY 0.00 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 0.25 0.53 0.53 0.59 0.32 0.32 0.28 -1.86%

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