[MUDA] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -101.83%
YoY- 98.0%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 577,996 567,861 538,626 528,160 544,308 526,630 495,742 10.76%
PBT 16,988 6,016 7,209 13,120 15,244 -3,447 -11,304 -
Tax -6,316 -7,789 -10,013 -13,274 -6,824 -1,037 2,489 -
NP 10,672 -1,773 -2,804 -154 8,420 -4,484 -8,814 -
-
NP to SH 10,116 -1,773 -2,804 -154 8,420 -6,031 -10,546 -
-
Tax Rate 37.18% 129.47% 138.90% 101.17% 44.77% - - -
Total Cost 567,324 569,634 541,430 528,314 535,888 531,114 504,557 8.12%
-
Net Worth 359,174 388,665 361,289 327,840 366,213 491,392 437,777 -12.34%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 5,916 - - - 3,841 - -
Div Payout % - 0.00% - - - 0.00% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 359,174 388,665 361,289 327,840 366,213 491,392 437,777 -12.34%
NOSH 284,157 295,833 284,189 256,666 284,459 384,140 340,948 -11.42%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.85% -0.31% -0.52% -0.03% 1.55% -0.85% -1.78% -
ROE 2.82% -0.46% -0.78% -0.05% 2.30% -1.23% -2.41% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 203.41 191.95 189.53 205.78 191.35 137.09 145.40 25.05%
EPS 3.56 -0.62 -0.99 -0.06 2.96 -1.57 -3.09 -
DPS 0.00 2.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.264 1.3138 1.2713 1.2773 1.2874 1.2792 1.284 -1.04%
Adjusted Per Share Value based on latest NOSH - 283,246
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 189.48 186.16 176.57 173.14 178.44 172.64 162.52 10.76%
EPS 3.32 -0.58 -0.92 -0.05 2.76 -1.98 -3.46 -
DPS 0.00 1.94 0.00 0.00 0.00 1.26 0.00 -
NAPS 1.1775 1.2741 1.1844 1.0747 1.2005 1.6109 1.4351 -12.34%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.33 0.37 0.43 0.50 0.56 0.50 0.51 -
P/RPS 0.16 0.19 0.23 0.24 0.29 0.36 0.35 -40.62%
P/EPS 9.27 -61.74 -43.58 -833.33 18.92 -31.85 -16.49 -
EY 10.79 -1.62 -2.29 -0.12 5.29 -3.14 -6.07 -
DY 0.00 5.41 0.00 0.00 0.00 2.00 0.00 -
P/NAPS 0.26 0.28 0.34 0.39 0.43 0.39 0.40 -24.94%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 24/11/04 26/08/04 26/05/04 25/02/04 19/11/03 -
Price 0.30 0.37 0.38 0.45 0.52 0.52 0.49 -
P/RPS 0.15 0.19 0.20 0.22 0.27 0.38 0.34 -42.01%
P/EPS 8.43 -61.74 -38.51 -750.00 17.57 -33.12 -15.84 -
EY 11.87 -1.62 -2.60 -0.13 5.69 -3.02 -6.31 -
DY 0.00 5.41 0.00 0.00 0.00 1.92 0.00 -
P/NAPS 0.24 0.28 0.30 0.35 0.40 0.41 0.38 -26.36%

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