[MUIPROP] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 73.1%
YoY- -101.81%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 22,521 31,178 17,240 31,096 66,226 75,212 92,405 -20.94%
PBT 11,217 532 1,402 868 70,353 1,834 19,014 -8.41%
Tax -685 -2,149 -1,270 -1,656 -23,353 -4,773 -9,841 -35.83%
NP 10,532 -1,617 132 -788 47,000 -2,938 9,173 2.32%
-
NP to SH 8,829 -3,672 -1,076 -836 46,069 -2,938 9,173 -0.63%
-
Tax Rate 6.11% 403.95% 90.58% 190.78% 33.19% 260.25% 51.76% -
Total Cost 11,989 32,795 17,108 31,884 19,226 78,150 83,232 -27.57%
-
Net Worth 297,097 296,166 301,744 322,434 336,331 869,819 905,866 -16.94%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - 101 - -
Div Payout % - - - - - 0.00% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 297,097 296,166 301,744 322,434 336,331 869,819 905,866 -16.94%
NOSH 744,044 744,324 733,636 783,750 759,384 759,999 764,444 -0.44%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 46.76% -5.19% 0.77% -2.53% 70.97% -3.91% 9.93% -
ROE 2.97% -1.24% -0.36% -0.26% 13.70% -0.34% 1.01% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 3.03 4.19 2.35 3.97 8.72 9.90 12.09 -20.58%
EPS 1.19 -0.49 -0.15 -0.11 6.07 -0.39 1.20 -0.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.3993 0.3979 0.4113 0.4114 0.4429 1.1445 1.185 -16.56%
Adjusted Per Share Value based on latest NOSH - 772,500
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 2.95 4.08 2.26 4.07 8.67 9.84 12.09 -20.93%
EPS 1.16 -0.48 -0.14 -0.11 6.03 -0.38 1.20 -0.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.3888 0.3876 0.3949 0.422 0.4402 1.1384 1.1856 -16.94%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.17 0.15 0.22 0.25 0.30 0.40 0.35 -
P/RPS 5.62 3.58 9.36 6.30 3.44 4.04 2.90 11.64%
P/EPS 14.33 -30.41 -150.00 -234.38 4.95 -103.45 29.17 -11.16%
EY 6.98 -3.29 -0.67 -0.43 20.22 -0.97 3.43 12.55%
DY 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.43 0.38 0.53 0.61 0.68 0.35 0.30 6.17%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 24/11/08 22/11/07 27/11/06 21/11/05 23/11/04 21/11/03 -
Price 0.15 0.10 0.22 0.22 0.26 0.37 0.38 -
P/RPS 4.96 2.39 9.36 5.54 2.98 3.74 3.14 7.91%
P/EPS 12.64 -20.27 -150.00 -206.25 4.29 -95.69 31.67 -14.18%
EY 7.91 -4.93 -0.67 -0.48 23.33 -1.05 3.16 16.50%
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.38 0.25 0.53 0.53 0.59 0.32 0.32 2.90%

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