[MUDA] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -12.99%
YoY- -139.52%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 623,802 617,780 613,450 601,644 580,222 586,332 582,044 4.74%
PBT 16,676 20,408 -13,218 4,394 5,250 3,036 11,530 27.97%
Tax -4,838 -6,280 -7,522 -4,300 -5,910 -2,256 -3,081 35.20%
NP 11,838 14,128 -20,740 94 -660 780 8,449 25.29%
-
NP to SH 9,478 11,696 -23,004 -2,784 -2,464 -536 7,582 16.09%
-
Tax Rate 29.01% 30.77% - 97.86% 112.57% 74.31% 26.72% -
Total Cost 611,964 603,652 634,190 601,549 580,882 585,552 573,595 4.42%
-
Net Worth 371,126 366,209 367,721 388,997 389,655 372,519 387,651 -2.87%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 5,701 - - - 7,125 -
Div Payout % - - 0.00% - - - 93.98% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 371,126 366,209 367,721 388,997 389,655 372,519 387,651 -2.87%
NOSH 285,481 283,883 285,055 286,027 286,511 267,999 285,037 0.10%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.90% 2.29% -3.38% 0.02% -0.11% 0.13% 1.45% -
ROE 2.55% 3.19% -6.26% -0.72% -0.63% -0.14% 1.96% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 218.51 217.62 215.20 210.34 202.51 218.78 204.20 4.63%
EPS 3.32 4.12 -8.07 -0.97 -0.86 -0.20 2.66 15.97%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.50 -
NAPS 1.30 1.29 1.29 1.36 1.36 1.39 1.36 -2.97%
Adjusted Per Share Value based on latest NOSH - 285,333
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 204.50 202.52 201.10 197.23 190.21 192.21 190.81 4.74%
EPS 3.11 3.83 -7.54 -0.91 -0.81 -0.18 2.49 16.02%
DPS 0.00 0.00 1.87 0.00 0.00 0.00 2.34 -
NAPS 1.2166 1.2005 1.2055 1.2752 1.2774 1.2212 1.2708 -2.87%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.42 0.34 0.32 0.31 0.37 0.35 0.29 -
P/RPS 0.19 0.16 0.15 0.15 0.18 0.16 0.14 22.64%
P/EPS 12.65 8.25 -3.97 -31.85 -43.02 -175.00 10.90 10.46%
EY 7.90 12.12 -25.22 -3.14 -2.32 -0.57 9.17 -9.48%
DY 0.00 0.00 6.25 0.00 0.00 0.00 8.62 -
P/NAPS 0.32 0.26 0.25 0.23 0.27 0.25 0.21 32.52%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 29/05/07 28/02/07 21/11/06 24/08/06 30/05/06 28/02/06 -
Price 0.35 0.32 0.37 0.34 0.31 0.37 0.31 -
P/RPS 0.16 0.15 0.17 0.16 0.15 0.17 0.15 4.40%
P/EPS 10.54 7.77 -4.58 -34.93 -36.05 -185.00 11.65 -6.47%
EY 9.49 12.88 -21.81 -2.86 -2.77 -0.54 8.58 6.97%
DY 0.00 0.00 5.41 0.00 0.00 0.00 8.06 -
P/NAPS 0.27 0.25 0.29 0.25 0.23 0.27 0.23 11.31%

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