[MUDA] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -9.2%
YoY- 514.82%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 609,150 566,580 782,315 825,162 806,980 752,312 696,021 -8.51%
PBT 122 -14,948 61,298 67,032 71,238 72,408 22,898 -96.95%
Tax 922 -3,940 -10,054 -157 1,470 8,068 -5,897 -
NP 1,044 -18,888 51,244 66,874 72,708 80,476 17,001 -84.46%
-
NP to SH 676 -18,988 45,545 62,957 69,334 75,036 14,415 -87.01%
-
Tax Rate -755.74% - 16.40% 0.23% -2.06% -11.14% 25.75% -
Total Cost 608,106 585,468 731,071 758,288 734,272 671,836 679,020 -7.09%
-
Net Worth 436,583 448,327 443,919 413,588 410,868 396,276 410,069 4.26%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 7,206 - - - 7,119 -
Div Payout % - - 15.82% - - - 49.39% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 436,583 448,327 443,919 413,588 410,868 396,276 410,069 4.26%
NOSH 281,666 293,024 288,259 287,214 285,325 285,091 284,770 -0.72%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.17% -3.33% 6.55% 8.10% 9.01% 10.70% 2.44% -
ROE 0.15% -4.24% 10.26% 15.22% 16.87% 18.94% 3.52% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 216.27 193.36 271.39 287.30 282.83 263.88 244.41 -7.83%
EPS 0.24 -6.48 15.80 21.92 24.30 26.32 5.06 -86.92%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 1.55 1.53 1.54 1.44 1.44 1.39 1.44 5.03%
Adjusted Per Share Value based on latest NOSH - 291,206
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 199.69 185.73 256.45 270.50 264.54 246.62 228.17 -8.51%
EPS 0.22 -6.22 14.93 20.64 22.73 24.60 4.73 -87.09%
DPS 0.00 0.00 2.36 0.00 0.00 0.00 2.33 -
NAPS 1.4312 1.4697 1.4552 1.3558 1.3469 1.2991 1.3443 4.26%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.58 0.60 0.62 0.70 0.81 0.41 0.38 -
P/RPS 0.27 0.31 0.23 0.24 0.29 0.16 0.16 41.78%
P/EPS 241.67 -9.26 3.92 3.19 3.33 1.56 7.51 913.85%
EY 0.41 -10.80 25.48 31.31 30.00 64.20 13.32 -90.19%
DY 0.00 0.00 4.03 0.00 0.00 0.00 6.58 -
P/NAPS 0.37 0.39 0.40 0.49 0.56 0.29 0.26 26.54%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 27/05/09 26/02/09 25/11/08 29/08/08 28/05/08 29/02/08 -
Price 0.79 0.61 0.59 0.63 0.80 0.73 0.34 -
P/RPS 0.37 0.32 0.22 0.22 0.28 0.28 0.14 91.26%
P/EPS 329.17 -9.41 3.73 2.87 3.29 2.77 6.72 1241.93%
EY 0.30 -10.62 26.78 34.79 30.37 36.05 14.89 -92.61%
DY 0.00 0.00 4.24 0.00 0.00 0.00 7.35 -
P/NAPS 0.51 0.40 0.38 0.44 0.56 0.53 0.24 65.36%

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