[MUIIND] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -2286.44%
YoY- 69.49%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 499,381 571,503 952,572 1,054,568 1,010,465 987,193 456,648 1.50%
PBT -13,430 -14,857 -54,631 -40,985 -93,873 -75,717 -29,009 -12.04%
Tax -12,747 4,408 -13,456 2,919 -30,909 -16,964 29,009 -
NP -26,177 -10,449 -68,087 -38,066 -124,782 -92,681 0 -
-
NP to SH -33,652 52,602 -74,183 -38,066 -124,782 -92,681 -63,300 -9.99%
-
Tax Rate - - - - - - - -
Total Cost 525,558 581,952 1,020,659 1,092,634 1,135,247 1,079,874 456,648 2.36%
-
Net Worth 822,042 1,021,759 1,207,124 404,742 478,751 1,100,344 920,180 -1.86%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 822,042 1,021,759 1,207,124 404,742 478,751 1,100,344 920,180 -1.86%
NOSH 1,945,202 1,941,033 1,941,963 1,942,142 1,940,622 1,938,932 1,941,717 0.02%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -5.24% -1.83% -7.15% -3.61% -12.35% -9.39% 0.00% -
ROE -4.09% 5.15% -6.15% -9.40% -26.06% -8.42% -6.88% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 25.67 29.44 49.05 54.30 52.07 50.91 23.52 1.46%
EPS -1.73 2.71 -3.82 -1.96 -6.43 -4.78 -3.26 -10.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4226 0.5264 0.6216 0.2084 0.2467 0.5675 0.4739 -1.89%
Adjusted Per Share Value based on latest NOSH - 1,941,804
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 15.46 17.70 29.50 32.65 31.29 30.57 14.14 1.49%
EPS -1.04 1.63 -2.30 -1.18 -3.86 -2.87 -1.96 -10.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2545 0.3164 0.3738 0.1253 0.1482 0.3407 0.2849 -1.86%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.32 0.14 0.10 0.19 0.25 0.25 0.34 -
P/RPS 1.25 0.48 0.20 0.35 0.48 0.49 1.45 -2.44%
P/EPS -18.50 5.17 -2.62 -9.69 -3.89 -5.23 -10.43 10.01%
EY -5.41 19.36 -38.20 -10.32 -25.72 -19.12 -9.59 -9.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.27 0.16 0.91 1.01 0.44 0.72 0.90%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 22/11/07 27/11/06 21/11/05 23/11/04 21/11/03 19/11/02 16/11/01 -
Price 0.34 0.19 0.09 0.19 0.31 0.22 0.41 -
P/RPS 1.32 0.65 0.18 0.35 0.60 0.43 1.74 -4.49%
P/EPS -19.65 7.01 -2.36 -9.69 -4.82 -4.60 -12.58 7.71%
EY -5.09 14.26 -42.44 -10.32 -20.74 -21.73 -7.95 -7.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.36 0.14 0.91 1.26 0.39 0.87 -1.38%

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