[MUIPROP] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 87.93%
YoY- 162.9%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 23,322 49,670 56,409 69,304 75,793 68,203 69,526 -16.63%
PBT 651 52,765 1,376 14,261 8,744 16,342 14,753 -40.54%
Tax -1,242 -17,515 -3,580 -7,381 -6,127 -7,981 -6,451 -24.00%
NP -591 35,250 -2,204 6,880 2,617 8,361 8,302 -
-
NP to SH -627 34,552 -2,204 6,880 2,617 8,361 8,302 -
-
Tax Rate 190.78% 33.19% 260.17% 51.76% 70.07% 48.84% 43.73% -
Total Cost 23,913 14,420 58,613 62,424 73,176 59,842 61,224 -14.49%
-
Net Worth 322,434 336,331 869,820 905,866 863,379 858,958 873,080 -15.29%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 76 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 322,434 336,331 869,820 905,866 863,379 858,958 873,080 -15.29%
NOSH 783,750 759,384 760,000 764,444 769,705 767,064 761,651 0.47%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -2.53% 70.97% -3.91% 9.93% 3.45% 12.26% 11.94% -
ROE -0.19% 10.27% -0.25% 0.76% 0.30% 0.97% 0.95% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 2.98 6.54 7.42 9.07 9.85 8.89 9.13 -17.01%
EPS -0.08 4.55 -0.29 0.90 0.34 1.09 1.09 -
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.4114 0.4429 1.1445 1.185 1.1217 1.1198 1.1463 -15.69%
Adjusted Per Share Value based on latest NOSH - 766,428
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3.05 6.50 7.38 9.07 9.92 8.93 9.10 -16.64%
EPS -0.08 4.52 -0.29 0.90 0.34 1.09 1.09 -
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.422 0.4402 1.1384 1.1856 1.13 1.1242 1.1427 -15.29%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.25 0.30 0.40 0.35 0.32 0.30 0.44 -
P/RPS 8.40 4.59 5.39 3.86 3.25 3.37 4.82 9.69%
P/EPS -312.50 6.59 -137.93 38.89 94.12 27.52 40.37 -
EY -0.32 15.17 -0.73 2.57 1.06 3.63 2.48 -
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.68 0.35 0.30 0.29 0.27 0.38 8.20%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 21/11/05 23/11/04 21/11/03 19/11/02 16/11/01 16/11/00 -
Price 0.22 0.26 0.37 0.38 0.31 0.35 0.44 -
P/RPS 7.39 3.98 4.99 4.19 3.15 3.94 4.82 7.37%
P/EPS -275.00 5.71 -127.59 42.22 91.18 32.11 40.37 -
EY -0.36 17.50 -0.78 2.37 1.10 3.11 2.48 -
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.32 0.32 0.28 0.31 0.38 5.69%

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