[MUDA] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -726.29%
YoY- -403.4%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 658,630 623,802 617,780 613,450 601,644 580,222 586,332 8.05%
PBT 16,672 16,676 20,408 -13,218 4,394 5,250 3,036 210.93%
Tax -4,088 -4,838 -6,280 -7,522 -4,300 -5,910 -2,256 48.57%
NP 12,584 11,838 14,128 -20,740 94 -660 780 537.40%
-
NP to SH 10,240 9,478 11,696 -23,004 -2,784 -2,464 -536 -
-
Tax Rate 24.52% 29.01% 30.77% - 97.86% 112.57% 74.31% -
Total Cost 646,046 611,964 603,652 634,190 601,549 580,882 585,552 6.76%
-
Net Worth 366,933 371,126 366,209 367,721 388,997 389,655 372,519 -1.00%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 5,701 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 366,933 371,126 366,209 367,721 388,997 389,655 372,519 -1.00%
NOSH 284,444 285,481 283,883 285,055 286,027 286,511 267,999 4.04%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.91% 1.90% 2.29% -3.38% 0.02% -0.11% 0.13% -
ROE 2.79% 2.55% 3.19% -6.26% -0.72% -0.63% -0.14% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 231.55 218.51 217.62 215.20 210.34 202.51 218.78 3.85%
EPS 3.60 3.32 4.12 -8.07 -0.97 -0.86 -0.20 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.29 1.30 1.29 1.29 1.36 1.36 1.39 -4.85%
Adjusted Per Share Value based on latest NOSH - 284,959
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 215.91 204.50 202.52 201.10 197.23 190.21 192.21 8.05%
EPS 3.36 3.11 3.83 -7.54 -0.91 -0.81 -0.18 -
DPS 0.00 0.00 0.00 1.87 0.00 0.00 0.00 -
NAPS 1.2029 1.2166 1.2005 1.2055 1.2752 1.2774 1.2212 -1.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.35 0.42 0.34 0.32 0.31 0.37 0.35 -
P/RPS 0.15 0.19 0.16 0.15 0.15 0.18 0.16 -4.20%
P/EPS 9.72 12.65 8.25 -3.97 -31.85 -43.02 -175.00 -
EY 10.29 7.90 12.12 -25.22 -3.14 -2.32 -0.57 -
DY 0.00 0.00 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 0.27 0.32 0.26 0.25 0.23 0.27 0.25 5.25%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 28/08/07 29/05/07 28/02/07 21/11/06 24/08/06 30/05/06 -
Price 0.35 0.35 0.32 0.37 0.34 0.31 0.37 -
P/RPS 0.15 0.16 0.15 0.17 0.16 0.15 0.17 -7.99%
P/EPS 9.72 10.54 7.77 -4.58 -34.93 -36.05 -185.00 -
EY 10.29 9.49 12.88 -21.81 -2.86 -2.77 -0.54 -
DY 0.00 0.00 0.00 5.41 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.25 0.29 0.25 0.23 0.27 0.00%

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