[MUDA] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 225.91%
YoY- -51.83%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 243,765 123,050 487,252 373,717 231,342 99,683 428,302 -31.39%
PBT -5,176 -3,651 -4,360 3,142 -1,237 -2,436 4,278 -
Tax 2,620 751 5,724 -848 1,237 2,436 650 153.92%
NP -2,556 -2,900 1,364 2,294 0 0 4,928 -
-
NP to SH -3,855 -3,427 -1,598 1,973 -1,567 -2,602 4,928 -
-
Tax Rate - - - 26.99% - - -15.19% -
Total Cost 246,321 125,950 485,888 371,423 231,342 99,683 423,374 -30.37%
-
Net Worth 555,548 435,430 461,089 337,602 391,465 391,729 391,974 26.25%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 3,329 - - - 4,248 -
Div Payout % - - 0.00% - - - 86.21% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 555,548 435,430 461,089 337,602 391,465 391,729 391,974 26.25%
NOSH 428,333 335,980 332,916 243,580 284,909 285,934 283,218 31.85%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -1.05% -2.36% 0.28% 0.61% 0.00% 0.00% 1.15% -
ROE -0.69% -0.79% -0.35% 0.58% -0.40% -0.66% 1.26% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 56.91 36.62 146.36 153.43 81.20 34.86 151.23 -47.96%
EPS -0.90 -1.02 0.48 0.81 -0.55 -0.91 1.74 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.50 -
NAPS 1.297 1.296 1.385 1.386 1.374 1.37 1.384 -4.24%
Adjusted Per Share Value based on latest NOSH - 276,397
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 79.91 40.34 159.73 122.51 75.84 32.68 140.41 -31.39%
EPS -1.26 -1.12 -0.52 0.65 -0.51 -0.85 1.62 -
DPS 0.00 0.00 1.09 0.00 0.00 0.00 1.39 -
NAPS 1.8212 1.4274 1.5116 1.1067 1.2833 1.2842 1.285 26.25%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.54 0.50 0.61 0.65 0.66 0.71 0.69 -
P/RPS 0.95 1.37 0.42 0.42 0.81 2.04 0.46 62.38%
P/EPS -60.00 -49.02 -127.08 80.25 -120.00 -78.02 39.66 -
EY -1.67 -2.04 -0.79 1.25 -0.83 -1.28 2.52 -
DY 0.00 0.00 1.64 0.00 0.00 0.00 2.17 -
P/NAPS 0.42 0.39 0.44 0.47 0.48 0.52 0.50 -11.00%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 20/08/03 28/05/03 28/02/03 28/11/02 29/08/02 24/05/02 27/02/02 -
Price 0.56 0.51 0.56 0.64 0.73 0.69 0.67 -
P/RPS 0.98 1.39 0.38 0.42 0.90 1.98 0.44 70.79%
P/EPS -62.22 -50.00 -116.67 79.01 -132.73 -75.82 38.51 -
EY -1.61 -2.00 -0.86 1.27 -0.75 -1.32 2.60 -
DY 0.00 0.00 1.79 0.00 0.00 0.00 2.24 -
P/NAPS 0.43 0.39 0.40 0.46 0.53 0.50 0.48 -7.08%

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