[MUDA] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 28.35%
YoY- 351.26%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 290,111 146,583 582,044 433,117 286,859 144,499 567,861 -36.17%
PBT 2,625 759 11,530 11,019 8,475 4,247 6,016 -42.55%
Tax -2,955 -564 -3,081 -5,538 -4,287 -1,579 -7,789 -47.68%
NP -330 195 8,449 5,481 4,188 2,668 -1,773 -67.50%
-
NP to SH -1,232 -134 7,582 5,284 4,117 2,529 -1,773 -21.60%
-
Tax Rate 112.57% 74.31% 26.72% 50.26% 50.58% 37.18% 129.47% -
Total Cost 290,441 146,388 573,595 427,636 282,671 141,831 569,634 -36.25%
-
Net Worth 389,655 372,519 387,651 377,534 360,109 359,174 388,665 0.17%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 7,125 - - - 5,916 -
Div Payout % - - 93.98% - - - 0.00% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 389,655 372,519 387,651 377,534 360,109 359,174 388,665 0.17%
NOSH 286,511 267,999 285,037 285,621 283,931 284,157 295,833 -2.11%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -0.11% 0.13% 1.45% 1.27% 1.46% 1.85% -0.31% -
ROE -0.32% -0.04% 1.96% 1.40% 1.14% 0.70% -0.46% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 101.26 54.70 204.20 151.64 101.03 50.85 191.95 -34.78%
EPS -0.43 -0.05 2.66 1.85 1.45 0.89 -0.62 -21.70%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.00 -
NAPS 1.36 1.39 1.36 1.3218 1.2683 1.264 1.3138 2.33%
Adjusted Per Share Value based on latest NOSH - 284,634
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 95.10 48.05 190.80 141.98 94.04 47.37 186.15 -36.17%
EPS -0.40 -0.04 2.49 1.73 1.35 0.83 -0.58 -21.99%
DPS 0.00 0.00 2.34 0.00 0.00 0.00 1.94 -
NAPS 1.2773 1.2212 1.2708 1.2376 1.1805 1.1774 1.2741 0.16%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.37 0.35 0.29 0.31 0.31 0.33 0.37 -
P/RPS 0.37 0.64 0.14 0.20 0.31 0.65 0.19 56.13%
P/EPS -86.05 -700.00 10.90 16.76 21.38 37.08 -61.74 24.84%
EY -1.16 -0.14 9.17 5.97 4.68 2.70 -1.62 -20.01%
DY 0.00 0.00 8.62 0.00 0.00 0.00 5.41 -
P/NAPS 0.27 0.25 0.21 0.23 0.24 0.26 0.28 -2.40%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 30/05/06 28/02/06 15/11/05 25/08/05 30/05/05 28/02/05 -
Price 0.31 0.37 0.31 0.30 0.31 0.30 0.37 -
P/RPS 0.31 0.68 0.15 0.20 0.31 0.59 0.19 38.71%
P/EPS -72.09 -740.00 11.65 16.22 21.38 33.71 -61.74 10.91%
EY -1.39 -0.14 8.58 6.17 4.68 2.97 -1.62 -9.72%
DY 0.00 0.00 8.06 0.00 0.00 0.00 5.41 -
P/NAPS 0.23 0.27 0.23 0.23 0.24 0.24 0.28 -12.32%

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