[MUDA] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 62.07%
YoY- 484.66%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 188,078 696,021 493,973 311,901 154,445 613,450 451,233 -44.17%
PBT 18,102 22,898 12,504 8,338 5,102 -13,218 3,296 210.96%
Tax 2,017 -5,897 -3,066 -2,419 -1,570 -7,522 -3,225 -
NP 20,119 17,001 9,438 5,919 3,532 -20,740 71 4199.39%
-
NP to SH 18,759 14,415 7,680 4,739 2,924 -23,004 -2,088 -
-
Tax Rate -11.14% 25.75% 24.52% 29.01% 30.77% - 97.85% -
Total Cost 167,959 679,020 484,535 305,982 150,913 634,190 451,162 -48.21%
-
Net Worth 396,276 410,069 366,933 371,126 366,209 367,721 388,997 1.24%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 7,119 - - - 5,701 - -
Div Payout % - 49.39% - - - 0.00% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 396,276 410,069 366,933 371,126 366,209 367,721 388,997 1.24%
NOSH 285,091 284,770 284,444 285,481 283,883 285,055 286,027 -0.21%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.70% 2.44% 1.91% 1.90% 2.29% -3.38% 0.02% -
ROE 4.73% 3.52% 2.09% 1.28% 0.80% -6.26% -0.54% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 65.97 244.41 173.66 109.25 54.40 215.20 157.76 -44.05%
EPS 6.58 5.06 2.70 1.66 1.03 -8.07 -0.73 -
DPS 0.00 2.50 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.39 1.44 1.29 1.30 1.29 1.29 1.36 1.46%
Adjusted Per Share Value based on latest NOSH - 283,593
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 61.66 228.17 161.94 102.25 50.63 201.10 147.92 -44.16%
EPS 6.15 4.73 2.52 1.55 0.96 -7.54 -0.68 -
DPS 0.00 2.33 0.00 0.00 0.00 1.87 0.00 -
NAPS 1.2991 1.3443 1.2029 1.2166 1.2005 1.2055 1.2752 1.24%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.41 0.38 0.35 0.42 0.34 0.32 0.31 -
P/RPS 0.62 0.16 0.20 0.38 0.62 0.15 0.20 112.45%
P/EPS 6.23 7.51 12.96 25.30 33.01 -3.97 -42.47 -
EY 16.05 13.32 7.71 3.95 3.03 -25.22 -2.35 -
DY 0.00 6.58 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 0.29 0.26 0.27 0.32 0.26 0.25 0.23 16.69%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 29/02/08 29/11/07 28/08/07 29/05/07 28/02/07 21/11/06 -
Price 0.73 0.34 0.35 0.35 0.32 0.37 0.34 -
P/RPS 1.11 0.14 0.20 0.32 0.59 0.17 0.22 193.88%
P/EPS 11.09 6.72 12.96 21.08 31.07 -4.58 -46.58 -
EY 9.01 14.89 7.71 4.74 3.22 -21.81 -2.15 -
DY 0.00 7.35 0.00 0.00 0.00 5.41 0.00 -
P/NAPS 0.53 0.24 0.27 0.27 0.25 0.29 0.25 64.95%

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