[MUDA] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -160.75%
YoY- -132.43%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 495,742 487,530 492,200 487,252 498,289 462,684 398,732 15.60%
PBT -11,304 -10,352 -14,604 -4,360 4,189 -2,474 -9,744 10.39%
Tax 2,489 5,240 3,004 5,724 -1,130 2,474 9,744 -59.70%
NP -8,814 -5,112 -11,600 1,364 3,058 0 0 -
-
NP to SH -10,546 -7,710 -13,708 -1,598 2,630 -3,134 -10,408 0.88%
-
Tax Rate - - - - 26.98% - - -
Total Cost 504,557 492,642 503,800 485,888 495,230 462,684 398,732 16.97%
-
Net Worth 437,777 555,548 435,430 461,089 337,602 391,465 391,729 7.68%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 3,329 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 437,777 555,548 435,430 461,089 337,602 391,465 391,729 7.68%
NOSH 340,948 428,333 335,980 332,916 243,580 284,909 285,934 12.43%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -1.78% -1.05% -2.36% 0.28% 0.61% 0.00% 0.00% -
ROE -2.41% -1.39% -3.15% -0.35% 0.78% -0.80% -2.66% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 145.40 113.82 146.50 146.36 204.57 162.40 139.45 2.82%
EPS -3.09 -1.80 -4.08 0.48 1.08 -1.10 -3.64 -10.33%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.284 1.297 1.296 1.385 1.386 1.374 1.37 -4.22%
Adjusted Per Share Value based on latest NOSH - 1,179,393
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 162.52 159.82 161.35 159.73 163.35 151.68 130.71 15.61%
EPS -3.46 -2.53 -4.49 -0.52 0.86 -1.03 -3.41 0.97%
DPS 0.00 0.00 0.00 1.09 0.00 0.00 0.00 -
NAPS 1.4351 1.8212 1.4274 1.5116 1.1067 1.2833 1.2842 7.68%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.51 0.54 0.50 0.61 0.65 0.66 0.71 -
P/RPS 0.35 0.47 0.34 0.42 0.32 0.41 0.51 -22.17%
P/EPS -16.49 -30.00 -12.25 -127.08 60.19 -60.00 -19.51 -10.59%
EY -6.07 -3.33 -8.16 -0.79 1.66 -1.67 -5.13 11.85%
DY 0.00 0.00 0.00 1.64 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.39 0.44 0.47 0.48 0.52 -16.03%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 20/08/03 28/05/03 28/02/03 28/11/02 29/08/02 24/05/02 -
Price 0.49 0.56 0.51 0.56 0.64 0.73 0.69 -
P/RPS 0.34 0.49 0.35 0.38 0.31 0.45 0.49 -21.60%
P/EPS -15.84 -31.11 -12.50 -116.67 59.26 -66.36 -18.96 -11.28%
EY -6.31 -3.21 -8.00 -0.86 1.69 -1.51 -5.28 12.60%
DY 0.00 0.00 0.00 1.79 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.39 0.40 0.46 0.53 0.50 -16.70%

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