[MUDA] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -18.6%
YoY- 5446.75%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 586,332 582,044 577,489 573,718 577,996 567,861 538,626 5.82%
PBT 3,036 11,530 14,692 16,950 16,988 6,016 7,209 -43.84%
Tax -2,256 -3,081 -7,384 -8,574 -6,316 -7,789 -10,013 -63.00%
NP 780 8,449 7,308 8,376 10,672 -1,773 -2,804 -
-
NP to SH -536 7,582 7,045 8,234 10,116 -1,773 -2,804 -66.84%
-
Tax Rate 74.31% 26.72% 50.26% 50.58% 37.18% 129.47% 138.90% -
Total Cost 585,552 573,595 570,181 565,342 567,324 569,634 541,430 5.36%
-
Net Worth 372,519 387,651 377,534 360,109 359,174 388,665 361,289 2.06%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 7,125 - - - 5,916 - -
Div Payout % - 93.98% - - - 0.00% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 372,519 387,651 377,534 360,109 359,174 388,665 361,289 2.06%
NOSH 267,999 285,037 285,621 283,931 284,157 295,833 284,189 -3.83%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 0.13% 1.45% 1.27% 1.46% 1.85% -0.31% -0.52% -
ROE -0.14% 1.96% 1.87% 2.29% 2.82% -0.46% -0.78% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 218.78 204.20 202.19 202.06 203.41 191.95 189.53 10.05%
EPS -0.20 2.66 2.47 2.90 3.56 -0.62 -0.99 -65.60%
DPS 0.00 2.50 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.39 1.36 1.3218 1.2683 1.264 1.3138 1.2713 6.13%
Adjusted Per Share Value based on latest NOSH - 283,571
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 192.21 190.81 189.31 188.08 189.48 186.16 176.57 5.82%
EPS -0.18 2.49 2.31 2.70 3.32 -0.58 -0.92 -66.33%
DPS 0.00 2.34 0.00 0.00 0.00 1.94 0.00 -
NAPS 1.2212 1.2708 1.2376 1.1805 1.1775 1.2741 1.1844 2.06%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.35 0.29 0.31 0.31 0.33 0.37 0.43 -
P/RPS 0.16 0.14 0.15 0.15 0.16 0.19 0.23 -21.50%
P/EPS -175.00 10.90 12.57 10.69 9.27 -61.74 -43.58 152.85%
EY -0.57 9.17 7.96 9.35 10.79 -1.62 -2.29 -60.46%
DY 0.00 8.62 0.00 0.00 0.00 5.41 0.00 -
P/NAPS 0.25 0.21 0.23 0.24 0.26 0.28 0.34 -18.54%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 28/02/06 15/11/05 25/08/05 30/05/05 28/02/05 24/11/04 -
Price 0.37 0.31 0.30 0.31 0.30 0.37 0.38 -
P/RPS 0.17 0.15 0.15 0.15 0.15 0.19 0.20 -10.27%
P/EPS -185.00 11.65 12.16 10.69 8.43 -61.74 -38.51 184.97%
EY -0.54 8.58 8.22 9.35 11.87 -1.62 -2.60 -64.96%
DY 0.00 8.06 0.00 0.00 0.00 5.41 0.00 -
P/NAPS 0.27 0.23 0.23 0.24 0.24 0.28 0.30 -6.78%

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