[MUIIND] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 32.06%
YoY- 88.29%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 674,368 1,119,478 1,437,033 1,424,865 1,376,643 821,771 695,891 -0.52%
PBT -259,594 -389,561 -413,771 -128,557 -1,067,539 16,698 -50,037 31.55%
Tax -26,354 86,129 -25,196 10,307 57,553 -40,595 50,037 -
NP -285,948 -303,432 -438,967 -118,250 -1,009,986 -23,897 0 -
-
NP to SH -265,548 -316,184 -438,967 -118,250 -1,009,616 -31,822 -105,172 16.68%
-
Tax Rate - - - - - 243.11% - -
Total Cost 960,316 1,422,910 1,876,000 1,543,115 2,386,629 845,668 695,891 5.51%
-
Net Worth 811,251 982,255 1,276,818 460,685 511,121 1,119,599 1,023,827 -3.80%
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 811,251 982,255 1,276,818 460,685 511,121 1,119,599 1,023,827 -3.80%
NOSH 1,937,086 1,938,151 1,945,182 1,990,000 1,942,688 1,944,761 1,935,035 0.01%
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 -42.40% -27.10% -30.55% -8.30% -73.37% -2.91% 0.00% -
ROE -32.73% -32.19% -34.38% -25.67% -197.53% -2.84% -10.27% -
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 34.81 57.76 73.88 71.60 70.86 42.26 35.96 -0.53%
EPS -13.71 -16.31 -22.57 -5.94 -51.97 -1.64 -5.44 16.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4188 0.5068 0.6564 0.2315 0.2631 0.5757 0.5291 -3.81%
Adjusted Per Share Value based on latest NOSH - 1,990,000
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 20.91 34.70 44.55 44.17 42.68 25.47 21.57 -0.51%
EPS -8.23 -9.80 -13.61 -3.67 -31.30 -0.99 -3.26 16.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2515 0.3045 0.3958 0.1428 0.1584 0.3471 0.3174 -3.80%
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 0.31 0.11 0.12 0.28 0.22 0.38 0.31 -
P/RPS 0.89 0.19 0.16 0.39 0.31 0.90 0.86 0.57%
P/EPS -2.26 -0.67 -0.53 -4.71 -0.42 -23.22 -5.70 -14.28%
EY -44.22 -148.31 -188.06 -21.22 -236.23 -4.31 -17.53 16.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.22 0.18 1.21 0.84 0.66 0.59 3.84%
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 0.28 0.12 0.10 0.19 0.20 0.40 0.57 -
P/RPS 0.80 0.21 0.14 0.27 0.28 0.95 1.58 -10.71%
P/EPS -2.04 -0.74 -0.44 -3.20 -0.38 -24.45 -10.49 -23.87%
EY -48.96 -135.95 -225.67 -31.27 -259.85 -4.09 -9.54 31.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.24 0.15 0.82 0.76 0.69 1.08 -7.64%

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