[MUIPROP] YoY Cumulative 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- 268.48%
YoY- -57.53%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 6,125 14,287 39,412 36,023 42,558 39,716 39,430 -26.67%
PBT 630 -802 47,231 3,186 8,211 6,853 10,223 -37.13%
Tax -317 -439 -16,106 -1,631 -4,550 -4,824 -4,734 -36.26%
NP 313 -1,241 31,125 1,555 3,661 2,029 5,489 -37.94%
-
NP to SH -35 -1,554 30,702 1,555 3,661 2,029 5,489 -
-
Tax Rate 50.32% - 34.10% 51.19% 55.41% 70.39% 46.31% -
Total Cost 5,812 15,528 8,287 34,468 38,897 37,687 33,941 -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 -0.02% -0.51% 9.47% 0.18% 0.41% 0.24% 0.64% -
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 1.75 1.93 5.17 4.63 5.58 5.29 5.17 -16.51%
EPS -0.01 -0.21 4.03 0.20 0.48 0.27 0.72 -
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 0.80 1.87 5.16 4.71 5.57 5.20 5.16 -26.69%
EPS 0.00 -0.20 4.02 0.20 0.48 0.27 0.72 -
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 15.43 14.50 5.22 6.69 5.91 7.57 7.15 13.67%
P/EPS -2,700.00 -133.33 6.70 155.00 68.75 148.15 51.39 -
EY -0.04 -0.75 14.93 0.65 1.45 0.67 1.95 -
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 12.57 11.39 5.41 8.20 6.63 7.19 7.35 9.35%
P/EPS -2,200.00 -104.76 6.95 190.00 77.08 140.74 52.78 -
EY -0.05 -0.95 14.39 0.53 1.30 0.71 1.89 -
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