[MUIPROP] YoY Cumulative 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- 101.11%
YoY- -65.41%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 3,915 5,422 19,191 19,007 22,357 18,087 18,603 -22.86%
PBT 1,476 -1,255 1,092 1,988 3,841 3,328 4,467 -16.84%
Tax -186 -175 -293 -1,566 -2,621 -1,799 -1,774 -31.31%
NP 1,290 -1,430 799 422 1,220 1,529 2,693 -11.53%
-
NP to SH 1,128 -1,540 799 422 1,220 1,529 2,693 -13.49%
-
Tax Rate 12.60% - 26.83% 78.77% 68.24% 54.06% 39.71% -
Total Cost 2,625 6,852 18,392 18,585 21,137 16,558 15,910 -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 0.38% -0.50% 0.26% 0.05% 0.14% 0.18% 0.31% -
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 0.52 0.74 2.40 2.70 2.93 2.37 2.42 -22.59%
EPS 0.15 -0.21 0.10 0.06 0.16 0.20 0.35 -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 0.51 0.71 2.51 2.49 2.93 2.37 2.43 -22.90%
EPS 0.15 -0.20 0.10 0.06 0.16 0.20 0.35 -13.16%
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 61.47 40.58 9.58 14.06 9.89 17.33 13.65 28.49%
P/EPS 213.33 -142.86 230.00 633.33 181.25 205.00 94.29 14.56%
EY 0.47 -0.70 0.43 0.16 0.55 0.49 1.06 -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 48.02 35.17 11.66 11.84 9.89 19.02 15.72 20.44%
P/EPS 166.67 -123.81 280.00 533.33 181.25 225.00 108.57 7.40%
EY 0.60 -0.81 0.36 0.19 0.55 0.44 0.92 -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