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

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ--%
YoY--%
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 362,298 347,162 346,332 0 0 0 0 -
PBT 35,160 35,444 34,956 0 0 0 0 -
Tax -10,690 -11,380 -10,340 0 0 0 0 -
NP 24,469 24,064 24,616 0 0 0 0 -
-
NP to SH 24,469 24,064 24,616 0 0 0 0 -
-
Tax Rate 30.40% 32.11% 29.58% - - - - -
Total Cost 337,829 323,098 321,716 0 0 0 0 -
-
Net Worth 122,863 113,698 102,566 0 0 0 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 5,173 7,496 - - - - - -
Div Payout % 21.14% 31.15% - - - - - -
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 122,863 113,698 102,566 0 0 0 0 -
NOSH 129,330 124,942 120,666 0 0 0 0 -
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 6.75% 6.93% 7.11% 0.00% 0.00% 0.00% 0.00% -
ROE 19.92% 21.16% 24.00% 0.00% 0.00% 0.00% 0.00% -
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 280.13 277.86 287.02 0.00 0.00 0.00 0.00 -
EPS 18.92 19.26 20.40 0.00 0.00 0.00 0.00 -
DPS 4.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.91 0.85 0.50 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 19.29 18.48 18.44 0.00 0.00 0.00 0.00 -
EPS 1.30 1.28 1.31 0.00 0.00 0.00 0.00 -
DPS 0.28 0.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0654 0.0605 0.0546 0.50 0.00 0.00 0.00 -
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 - - - - - -
Price 0.99 0.97 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.35 0.35 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.23 5.04 0.00 0.00 0.00 0.00 0.00 -
EY 19.11 19.86 0.00 0.00 0.00 0.00 0.00 -
DY 4.04 6.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.07 0.00 0.00 0.00 0.00 0.00 -
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 27/08/04 25/05/04 - - - - -
Price 0.98 0.97 0.96 0.00 0.00 0.00 0.00 -
P/RPS 0.35 0.35 0.33 0.00 0.00 0.00 0.00 -
P/EPS 5.18 5.04 4.71 0.00 0.00 0.00 0.00 -
EY 19.31 19.86 21.25 0.00 0.00 0.00 0.00 -
DY 4.08 6.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.07 1.13 0.00 0.00 0.00 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