[MUDA] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 69.89%
YoY- -138.81%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 492,200 487,252 498,289 462,684 398,732 428,302 426,721 9.99%
PBT -14,604 -4,360 4,189 -2,474 -9,744 4,278 6,417 -
Tax 3,004 5,724 -1,130 2,474 9,744 650 -956 -
NP -11,600 1,364 3,058 0 0 4,928 5,461 -
-
NP to SH -13,708 -1,598 2,630 -3,134 -10,408 4,928 5,461 -
-
Tax Rate - - 26.98% - - -15.19% 14.90% -
Total Cost 503,800 485,888 495,230 462,684 398,732 423,374 421,260 12.68%
-
Net Worth 435,430 461,089 337,602 391,465 391,729 391,974 394,063 6.88%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 3,329 - - - 4,248 - -
Div Payout % - 0.00% - - - 86.21% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 435,430 461,089 337,602 391,465 391,729 391,974 394,063 6.88%
NOSH 335,980 332,916 243,580 284,909 285,934 283,218 282,482 12.26%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -2.36% 0.28% 0.61% 0.00% 0.00% 1.15% 1.28% -
ROE -3.15% -0.35% 0.78% -0.80% -2.66% 1.26% 1.39% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 146.50 146.36 204.57 162.40 139.45 151.23 151.06 -2.02%
EPS -4.08 0.48 1.08 -1.10 -3.64 1.74 1.93 -
DPS 0.00 1.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.296 1.385 1.386 1.374 1.37 1.384 1.395 -4.79%
Adjusted Per Share Value based on latest NOSH - 287,499
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 161.35 159.73 163.35 151.67 130.71 140.40 139.89 9.99%
EPS -4.49 -0.52 0.86 -1.03 -3.41 1.62 1.79 -
DPS 0.00 1.09 0.00 0.00 0.00 1.39 0.00 -
NAPS 1.4274 1.5115 1.1067 1.2833 1.2841 1.2849 1.2918 6.88%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.50 0.61 0.65 0.66 0.71 0.69 0.66 -
P/RPS 0.34 0.42 0.32 0.41 0.51 0.46 0.44 -15.80%
P/EPS -12.25 -127.08 60.19 -60.00 -19.51 39.66 34.14 -
EY -8.16 -0.79 1.66 -1.67 -5.13 2.52 2.93 -
DY 0.00 1.64 0.00 0.00 0.00 2.17 0.00 -
P/NAPS 0.39 0.44 0.47 0.48 0.52 0.50 0.47 -11.70%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 28/02/03 28/11/02 29/08/02 24/05/02 27/02/02 28/11/01 -
Price 0.51 0.56 0.64 0.73 0.69 0.67 0.67 -
P/RPS 0.35 0.38 0.31 0.45 0.49 0.44 0.44 -14.16%
P/EPS -12.50 -116.67 59.26 -66.36 -18.96 38.51 34.66 -
EY -8.00 -0.86 1.69 -1.51 -5.28 2.60 2.89 -
DY 0.00 1.79 0.00 0.00 0.00 2.24 0.00 -
P/NAPS 0.39 0.40 0.46 0.53 0.50 0.48 0.48 -12.93%

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