[MUDA] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -180.99%
YoY- -132.43%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 371,807 243,765 123,050 487,252 373,717 231,342 99,683 140.31%
PBT -8,478 -5,176 -3,651 -4,360 3,142 -1,237 -2,436 129.48%
Tax 1,867 2,620 751 5,724 -848 1,237 2,436 -16.23%
NP -6,611 -2,556 -2,900 1,364 2,294 0 0 -
-
NP to SH -7,910 -3,855 -3,427 -1,598 1,973 -1,567 -2,602 109.70%
-
Tax Rate - - - - 26.99% - - -
Total Cost 378,418 246,321 125,950 485,888 371,423 231,342 99,683 143.15%
-
Net Worth 437,777 555,548 435,430 461,089 337,602 391,465 391,729 7.68%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 3,329 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 437,777 555,548 435,430 461,089 337,602 391,465 391,729 7.68%
NOSH 340,948 428,333 335,980 332,916 243,580 284,909 285,934 12.43%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -1.78% -1.05% -2.36% 0.28% 0.61% 0.00% 0.00% -
ROE -1.81% -0.69% -0.79% -0.35% 0.58% -0.40% -0.66% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 109.05 56.91 36.62 146.36 153.43 81.20 34.86 113.74%
EPS -2.32 -0.90 -1.02 0.48 0.81 -0.55 -0.91 86.51%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.284 1.297 1.296 1.385 1.386 1.374 1.37 -4.22%
Adjusted Per Share Value based on latest NOSH - 1,179,393
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 121.89 79.91 40.34 159.73 122.51 75.84 32.68 140.31%
EPS -2.59 -1.26 -1.12 -0.52 0.65 -0.51 -0.85 110.03%
DPS 0.00 0.00 0.00 1.09 0.00 0.00 0.00 -
NAPS 1.4351 1.8212 1.4274 1.5116 1.1067 1.2833 1.2842 7.68%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.51 0.54 0.50 0.61 0.65 0.66 0.71 -
P/RPS 0.47 0.95 1.37 0.42 0.42 0.81 2.04 -62.38%
P/EPS -21.98 -60.00 -49.02 -127.08 80.25 -120.00 -78.02 -56.99%
EY -4.55 -1.67 -2.04 -0.79 1.25 -0.83 -1.28 132.73%
DY 0.00 0.00 0.00 1.64 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.39 0.44 0.47 0.48 0.52 -16.03%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 20/08/03 28/05/03 28/02/03 28/11/02 29/08/02 24/05/02 -
Price 0.49 0.56 0.51 0.56 0.64 0.73 0.69 -
P/RPS 0.45 0.98 1.39 0.38 0.42 0.90 1.98 -62.72%
P/EPS -21.12 -62.22 -50.00 -116.67 79.01 -132.73 -75.82 -57.31%
EY -4.73 -1.61 -2.00 -0.86 1.27 -0.75 -1.32 133.98%
DY 0.00 0.00 0.00 1.79 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.39 0.40 0.46 0.53 0.50 -16.70%

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