[MUIIND] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 29.71%
YoY- 91.94%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 631,233 963,511 1,416,609 1,438,845 1,377,029 1,027,323 658,152 -0.69%
PBT -245,273 -395,742 -419,229 -96,462 -1,085,861 3,964 -47,667 31.37%
Tax -22,971 93,765 -38,525 13,348 54,575 -41,548 47,667 -
NP -268,244 -301,977 -457,754 -83,114 -1,031,286 -37,584 0 -
-
NP to SH -256,267 -309,016 -462,357 -83,114 -1,031,286 -37,214 -104,092 16.19%
-
Tax Rate - - - - - 1,048.13% - -
Total Cost 899,477 1,265,488 1,874,363 1,521,959 2,408,315 1,064,907 658,152 5.34%
-
Net Worth 817,756 964,960 1,214,342 329,290 426,808 1,147,973 1,025,997 -3.70%
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 817,756 964,960 1,214,342 329,290 426,808 1,147,973 1,025,997 -3.70%
NOSH 1,940,571 1,936,506 1,936,749 1,490,000 1,667,222 1,927,746 1,932,926 0.06%
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 -42.50% -31.34% -32.31% -5.78% -74.89% -3.66% 0.00% -
ROE -31.34% -32.02% -38.07% -25.24% -241.63% -3.24% -10.15% -
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 32.53 49.76 73.14 96.57 82.59 53.29 34.05 -0.75%
EPS -13.21 -15.96 -23.87 -5.58 -61.86 -1.93 -5.39 16.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4214 0.4983 0.627 0.221 0.256 0.5955 0.5308 -3.77%
Adjusted Per Share Value based on latest NOSH - 1,490,000
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 19.57 29.87 43.91 44.60 42.69 31.85 20.40 -0.68%
EPS -7.94 -9.58 -14.33 -2.58 -31.97 -1.15 -3.23 16.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2535 0.2991 0.3764 0.1021 0.1323 0.3559 0.3181 -3.71%
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 0.32 0.14 0.12 0.18 0.23 0.37 0.55 -
P/RPS 0.98 0.28 0.16 0.19 0.28 0.69 1.62 -8.03%
P/EPS -2.42 -0.88 -0.50 -3.23 -0.37 -19.17 -10.21 -21.32%
EY -41.27 -113.98 -198.94 -30.99 -268.94 -5.22 -9.79 27.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.28 0.19 0.81 0.90 0.62 1.04 -5.09%
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 0.30 0.13 0.11 0.18 0.25 0.32 0.48 -
P/RPS 0.92 0.26 0.15 0.19 0.30 0.60 1.41 -6.86%
P/EPS -2.27 -0.81 -0.46 -3.23 -0.40 -16.58 -8.91 -20.37%
EY -44.02 -122.75 -217.03 -30.99 -247.43 -6.03 -11.22 25.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.26 0.18 0.81 0.98 0.54 0.90 -3.87%

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