[MUDA] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 42.82%
YoY- -277.41%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 538,626 528,160 544,308 526,630 495,742 487,530 492,200 6.17%
PBT 7,209 13,120 15,244 -3,447 -11,304 -10,352 -14,604 -
Tax -10,013 -13,274 -6,824 -1,037 2,489 5,240 3,004 -
NP -2,804 -154 8,420 -4,484 -8,814 -5,112 -11,600 -61.09%
-
NP to SH -2,804 -154 8,420 -6,031 -10,546 -7,710 -13,708 -65.18%
-
Tax Rate 138.90% 101.17% 44.77% - - - - -
Total Cost 541,430 528,314 535,888 531,114 504,557 492,642 503,800 4.90%
-
Net Worth 361,289 327,840 366,213 491,392 437,777 555,548 435,430 -11.67%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 3,841 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 361,289 327,840 366,213 491,392 437,777 555,548 435,430 -11.67%
NOSH 284,189 256,666 284,459 384,140 340,948 428,333 335,980 -10.53%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -0.52% -0.03% 1.55% -0.85% -1.78% -1.05% -2.36% -
ROE -0.78% -0.05% 2.30% -1.23% -2.41% -1.39% -3.15% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 189.53 205.78 191.35 137.09 145.40 113.82 146.50 18.67%
EPS -0.99 -0.06 2.96 -1.57 -3.09 -1.80 -4.08 -60.99%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.2713 1.2773 1.2874 1.2792 1.284 1.297 1.296 -1.27%
Adjusted Per Share Value based on latest NOSH - 250,400
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 176.57 173.14 178.44 172.64 162.52 159.82 161.35 6.17%
EPS -0.92 -0.05 2.76 -1.98 -3.46 -2.53 -4.49 -65.14%
DPS 0.00 0.00 0.00 1.26 0.00 0.00 0.00 -
NAPS 1.1844 1.0747 1.2005 1.6109 1.4351 1.8212 1.4274 -11.66%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.43 0.50 0.56 0.50 0.51 0.54 0.50 -
P/RPS 0.23 0.24 0.29 0.36 0.35 0.47 0.34 -22.88%
P/EPS -43.58 -833.33 18.92 -31.85 -16.49 -30.00 -12.25 132.50%
EY -2.29 -0.12 5.29 -3.14 -6.07 -3.33 -8.16 -57.03%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.43 0.39 0.40 0.42 0.39 -8.71%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 26/08/04 26/05/04 25/02/04 19/11/03 20/08/03 28/05/03 -
Price 0.38 0.45 0.52 0.52 0.49 0.56 0.51 -
P/RPS 0.20 0.22 0.27 0.38 0.34 0.49 0.35 -31.06%
P/EPS -38.51 -750.00 17.57 -33.12 -15.84 -31.11 -12.50 111.29%
EY -2.60 -0.13 5.69 -3.02 -6.31 -3.21 -8.00 -52.63%
DY 0.00 0.00 0.00 1.92 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.40 0.41 0.38 0.43 0.39 -16.00%

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