[MUDA] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 183.94%
YoY- -51.83%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 487,530 492,200 487,252 498,289 462,684 398,732 428,302 9.04%
PBT -10,352 -14,604 -4,360 4,189 -2,474 -9,744 4,278 -
Tax 5,240 3,004 5,724 -1,130 2,474 9,744 650 303.58%
NP -5,112 -11,600 1,364 3,058 0 0 4,928 -
-
NP to SH -7,710 -13,708 -1,598 2,630 -3,134 -10,408 4,928 -
-
Tax Rate - - - 26.98% - - -15.19% -
Total Cost 492,642 503,800 485,888 495,230 462,684 398,732 423,374 10.66%
-
Net Worth 555,548 435,430 461,089 337,602 391,465 391,729 391,974 26.25%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 3,329 - - - 4,248 -
Div Payout % - - 0.00% - - - 86.21% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 555,548 435,430 461,089 337,602 391,465 391,729 391,974 26.25%
NOSH 428,333 335,980 332,916 243,580 284,909 285,934 283,218 31.85%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -1.05% -2.36% 0.28% 0.61% 0.00% 0.00% 1.15% -
ROE -1.39% -3.15% -0.35% 0.78% -0.80% -2.66% 1.26% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 113.82 146.50 146.36 204.57 162.40 139.45 151.23 -17.30%
EPS -1.80 -4.08 0.48 1.08 -1.10 -3.64 1.74 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.50 -
NAPS 1.297 1.296 1.385 1.386 1.374 1.37 1.384 -4.24%
Adjusted Per Share Value based on latest NOSH - 276,397
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 159.82 161.35 159.73 163.35 151.68 130.71 140.41 9.04%
EPS -2.53 -4.49 -0.52 0.86 -1.03 -3.41 1.62 -
DPS 0.00 0.00 1.09 0.00 0.00 0.00 1.39 -
NAPS 1.8212 1.4274 1.5116 1.1067 1.2833 1.2842 1.285 26.25%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.54 0.50 0.61 0.65 0.66 0.71 0.69 -
P/RPS 0.47 0.34 0.42 0.32 0.41 0.51 0.46 1.44%
P/EPS -30.00 -12.25 -127.08 60.19 -60.00 -19.51 39.66 -
EY -3.33 -8.16 -0.79 1.66 -1.67 -5.13 2.52 -
DY 0.00 0.00 1.64 0.00 0.00 0.00 2.17 -
P/NAPS 0.42 0.39 0.44 0.47 0.48 0.52 0.50 -11.00%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 20/08/03 28/05/03 28/02/03 28/11/02 29/08/02 24/05/02 27/02/02 -
Price 0.56 0.51 0.56 0.64 0.73 0.69 0.67 -
P/RPS 0.49 0.35 0.38 0.31 0.45 0.49 0.44 7.46%
P/EPS -31.11 -12.50 -116.67 59.26 -66.36 -18.96 38.51 -
EY -3.21 -8.00 -0.86 1.69 -1.51 -5.28 2.60 -
DY 0.00 0.00 1.79 0.00 0.00 0.00 2.24 -
P/NAPS 0.43 0.39 0.40 0.46 0.53 0.50 0.48 -7.08%

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