[MUDA] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 43.76%
YoY- -146.01%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 544,308 526,630 495,742 487,530 492,200 487,252 498,289 6.06%
PBT 15,244 -3,447 -11,304 -10,352 -14,604 -4,360 4,189 136.40%
Tax -6,824 -1,037 2,489 5,240 3,004 5,724 -1,130 231.25%
NP 8,420 -4,484 -8,814 -5,112 -11,600 1,364 3,058 96.32%
-
NP to SH 8,420 -6,031 -10,546 -7,710 -13,708 -1,598 2,630 117.06%
-
Tax Rate 44.77% - - - - - 26.98% -
Total Cost 535,888 531,114 504,557 492,642 503,800 485,888 495,230 5.39%
-
Net Worth 366,213 491,392 437,777 555,548 435,430 461,089 337,602 5.56%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 3,841 - - - 3,329 - -
Div Payout % - 0.00% - - - 0.00% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 366,213 491,392 437,777 555,548 435,430 461,089 337,602 5.56%
NOSH 284,459 384,140 340,948 428,333 335,980 332,916 243,580 10.88%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 1.55% -0.85% -1.78% -1.05% -2.36% 0.28% 0.61% -
ROE 2.30% -1.23% -2.41% -1.39% -3.15% -0.35% 0.78% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 191.35 137.09 145.40 113.82 146.50 146.36 204.57 -4.35%
EPS 2.96 -1.57 -3.09 -1.80 -4.08 0.48 1.08 95.72%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.2874 1.2792 1.284 1.297 1.296 1.385 1.386 -4.79%
Adjusted Per Share Value based on latest NOSH - 356,666
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 178.44 172.64 162.52 159.82 161.35 159.73 163.35 6.06%
EPS 2.76 -1.98 -3.46 -2.53 -4.49 -0.52 0.86 117.41%
DPS 0.00 1.26 0.00 0.00 0.00 1.09 0.00 -
NAPS 1.2005 1.6109 1.4351 1.8212 1.4274 1.5116 1.1067 5.56%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.56 0.50 0.51 0.54 0.50 0.61 0.65 -
P/RPS 0.29 0.36 0.35 0.47 0.34 0.42 0.32 -6.34%
P/EPS 18.92 -31.85 -16.49 -30.00 -12.25 -127.08 60.19 -53.73%
EY 5.29 -3.14 -6.07 -3.33 -8.16 -0.79 1.66 116.40%
DY 0.00 2.00 0.00 0.00 0.00 1.64 0.00 -
P/NAPS 0.43 0.39 0.40 0.42 0.39 0.44 0.47 -5.75%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 25/02/04 19/11/03 20/08/03 28/05/03 28/02/03 28/11/02 -
Price 0.52 0.52 0.49 0.56 0.51 0.56 0.64 -
P/RPS 0.27 0.38 0.34 0.49 0.35 0.38 0.31 -8.79%
P/EPS 17.57 -33.12 -15.84 -31.11 -12.50 -116.67 59.26 -55.50%
EY 5.69 -3.02 -6.31 -3.21 -8.00 -0.86 1.69 124.47%
DY 0.00 1.92 0.00 0.00 0.00 1.79 0.00 -
P/NAPS 0.40 0.41 0.38 0.43 0.39 0.40 0.46 -8.88%

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