[MUDA] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 36.77%
YoY- 70.6%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 577,489 573,718 577,996 567,861 538,626 528,160 544,308 4.02%
PBT 14,692 16,950 16,988 6,016 7,209 13,120 15,244 -2.42%
Tax -7,384 -8,574 -6,316 -7,789 -10,013 -13,274 -6,824 5.39%
NP 7,308 8,376 10,672 -1,773 -2,804 -154 8,420 -9.00%
-
NP to SH 7,045 8,234 10,116 -1,773 -2,804 -154 8,420 -11.19%
-
Tax Rate 50.26% 50.58% 37.18% 129.47% 138.90% 101.17% 44.77% -
Total Cost 570,181 565,342 567,324 569,634 541,430 528,314 535,888 4.21%
-
Net Worth 377,534 360,109 359,174 388,665 361,289 327,840 366,213 2.04%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 5,916 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 377,534 360,109 359,174 388,665 361,289 327,840 366,213 2.04%
NOSH 285,621 283,931 284,157 295,833 284,189 256,666 284,459 0.27%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.27% 1.46% 1.85% -0.31% -0.52% -0.03% 1.55% -
ROE 1.87% 2.29% 2.82% -0.46% -0.78% -0.05% 2.30% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 202.19 202.06 203.41 191.95 189.53 205.78 191.35 3.73%
EPS 2.47 2.90 3.56 -0.62 -0.99 -0.06 2.96 -11.35%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.3218 1.2683 1.264 1.3138 1.2713 1.2773 1.2874 1.77%
Adjusted Per Share Value based on latest NOSH - 295,833
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 189.31 188.07 189.48 186.15 176.57 173.14 178.43 4.02%
EPS 2.31 2.70 3.32 -0.58 -0.92 -0.05 2.76 -11.17%
DPS 0.00 0.00 0.00 1.94 0.00 0.00 0.00 -
NAPS 1.2376 1.1805 1.1774 1.2741 1.1844 1.0747 1.2005 2.04%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.31 0.31 0.33 0.37 0.43 0.50 0.56 -
P/RPS 0.15 0.15 0.16 0.19 0.23 0.24 0.29 -35.53%
P/EPS 12.57 10.69 9.27 -61.74 -43.58 -833.33 18.92 -23.84%
EY 7.96 9.35 10.79 -1.62 -2.29 -0.12 5.29 31.27%
DY 0.00 0.00 0.00 5.41 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.26 0.28 0.34 0.39 0.43 -34.08%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 15/11/05 25/08/05 30/05/05 28/02/05 24/11/04 26/08/04 26/05/04 -
Price 0.30 0.31 0.30 0.37 0.38 0.45 0.52 -
P/RPS 0.15 0.15 0.15 0.19 0.20 0.22 0.27 -32.39%
P/EPS 12.16 10.69 8.43 -61.74 -38.51 -750.00 17.57 -21.74%
EY 8.22 9.35 11.87 -1.62 -2.60 -0.13 5.69 27.76%
DY 0.00 0.00 0.00 5.41 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.24 0.28 0.30 0.35 0.40 -30.82%

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