[MUDA] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 43.49%
YoY- 527.64%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 451,233 290,111 146,583 582,044 433,117 286,859 144,499 113.49%
PBT 3,296 2,625 759 11,530 11,019 8,475 4,247 -15.53%
Tax -3,225 -2,955 -564 -3,081 -5,538 -4,287 -1,579 60.90%
NP 71 -330 195 8,449 5,481 4,188 2,668 -91.06%
-
NP to SH -2,088 -1,232 -134 7,582 5,284 4,117 2,529 -
-
Tax Rate 97.85% 112.57% 74.31% 26.72% 50.26% 50.58% 37.18% -
Total Cost 451,162 290,441 146,388 573,595 427,636 282,671 141,831 116.14%
-
Net Worth 388,997 389,655 372,519 387,651 377,534 360,109 359,174 5.45%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 7,125 - - - -
Div Payout % - - - 93.98% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 388,997 389,655 372,519 387,651 377,534 360,109 359,174 5.45%
NOSH 286,027 286,511 267,999 285,037 285,621 283,931 284,157 0.43%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.02% -0.11% 0.13% 1.45% 1.27% 1.46% 1.85% -
ROE -0.54% -0.32% -0.04% 1.96% 1.40% 1.14% 0.70% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 157.76 101.26 54.70 204.20 151.64 101.03 50.85 112.57%
EPS -0.73 -0.43 -0.05 2.66 1.85 1.45 0.89 -
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.36 1.36 1.39 1.36 1.3218 1.2683 1.264 4.99%
Adjusted Per Share Value based on latest NOSH - 283,703
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 147.92 95.10 48.05 190.81 141.99 94.04 47.37 113.49%
EPS -0.68 -0.40 -0.04 2.49 1.73 1.35 0.83 -
DPS 0.00 0.00 0.00 2.34 0.00 0.00 0.00 -
NAPS 1.2752 1.2774 1.2212 1.2708 1.2376 1.1805 1.1775 5.45%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.31 0.37 0.35 0.29 0.31 0.31 0.33 -
P/RPS 0.20 0.37 0.64 0.14 0.20 0.31 0.65 -54.39%
P/EPS -42.47 -86.05 -700.00 10.90 16.76 21.38 37.08 -
EY -2.35 -1.16 -0.14 9.17 5.97 4.68 2.70 -
DY 0.00 0.00 0.00 8.62 0.00 0.00 0.00 -
P/NAPS 0.23 0.27 0.25 0.21 0.23 0.24 0.26 -7.84%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 24/08/06 30/05/06 28/02/06 15/11/05 25/08/05 30/05/05 -
Price 0.34 0.31 0.37 0.31 0.30 0.31 0.30 -
P/RPS 0.22 0.31 0.68 0.15 0.20 0.31 0.59 -48.16%
P/EPS -46.58 -72.09 -740.00 11.65 16.22 21.38 33.71 -
EY -2.15 -1.39 -0.14 8.58 6.17 4.68 2.97 -
DY 0.00 0.00 0.00 8.06 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.27 0.23 0.23 0.24 0.24 2.75%

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