[MUIPROP] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 104.42%
YoY- -65.41%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 15,660 21,688 76,764 76,028 89,428 72,348 74,412 -22.86%
PBT 5,904 -5,020 4,368 7,952 15,364 13,312 17,868 -16.84%
Tax -744 -700 -1,172 -6,264 -10,484 -7,196 -7,096 -31.31%
NP 5,160 -5,720 3,196 1,688 4,880 6,116 10,772 -11.53%
-
NP to SH 4,512 -6,160 3,196 1,688 4,880 6,116 10,772 -13.49%
-
Tax Rate 12.60% - 26.83% 78.77% 68.24% 54.06% 39.71% -
Total Cost 10,500 27,408 73,568 74,340 84,548 66,232 63,640 -25.93%
-
Net Worth 295,987 306,753 311,769 810,310 875,807 852,646 855,912 -16.21%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 295,987 306,753 311,769 810,310 875,807 852,646 855,912 -16.21%
NOSH 751,999 733,333 798,999 703,333 762,500 764,499 769,428 -0.38%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 32.95% -26.37% 4.16% 2.22% 5.46% 8.45% 14.48% -
ROE 1.52% -2.01% 1.03% 0.21% 0.56% 0.72% 1.26% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 2.08 2.96 9.61 10.81 11.73 9.46 9.67 -22.58%
EPS 0.60 -0.84 0.40 0.24 0.64 0.80 1.40 -13.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3936 0.4183 0.3902 1.1521 1.1486 1.1153 1.1124 -15.89%
Adjusted Per Share Value based on latest NOSH - 703,333
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 2.05 2.84 10.05 9.95 11.70 9.47 9.74 -22.86%
EPS 0.59 -0.81 0.42 0.22 0.64 0.80 1.41 -13.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3874 0.4015 0.408 1.0605 1.1463 1.1159 1.1202 -16.21%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.32 0.30 0.23 0.38 0.29 0.41 0.33 -
P/RPS 15.37 10.14 2.39 3.52 2.47 4.33 3.41 28.50%
P/EPS 53.33 -35.71 57.50 158.33 45.31 51.25 23.57 14.57%
EY 1.88 -2.80 1.74 0.63 2.21 1.95 4.24 -12.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.72 0.59 0.33 0.25 0.37 0.30 17.99%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 29/05/06 19/05/05 21/05/04 30/05/03 24/05/02 24/05/01 -
Price 0.25 0.26 0.28 0.32 0.29 0.45 0.38 -
P/RPS 12.01 8.79 2.91 2.96 2.47 4.76 3.93 20.45%
P/EPS 41.67 -30.95 70.00 133.33 45.31 56.25 27.14 7.40%
EY 2.40 -3.23 1.43 0.75 2.21 1.78 3.68 -6.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.62 0.72 0.28 0.25 0.40 0.34 11.11%

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