[MUDA] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -1001.72%
YoY- -403.4%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 493,973 311,901 154,445 613,450 451,233 290,111 146,583 124.60%
PBT 12,504 8,338 5,102 -13,218 3,296 2,625 759 546.34%
Tax -3,066 -2,419 -1,570 -7,522 -3,225 -2,955 -564 208.85%
NP 9,438 5,919 3,532 -20,740 71 -330 195 1224.96%
-
NP to SH 7,680 4,739 2,924 -23,004 -2,088 -1,232 -134 -
-
Tax Rate 24.52% 29.01% 30.77% - 97.85% 112.57% 74.31% -
Total Cost 484,535 305,982 150,913 634,190 451,162 290,441 146,388 121.93%
-
Net Worth 366,933 371,126 366,209 367,721 388,997 389,655 372,519 -1.00%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 5,701 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 366,933 371,126 366,209 367,721 388,997 389,655 372,519 -1.00%
NOSH 284,444 285,481 283,883 285,055 286,027 286,511 267,999 4.04%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.91% 1.90% 2.29% -3.38% 0.02% -0.11% 0.13% -
ROE 2.09% 1.28% 0.80% -6.26% -0.54% -0.32% -0.04% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 173.66 109.25 54.40 215.20 157.76 101.26 54.70 115.85%
EPS 2.70 1.66 1.03 -8.07 -0.73 -0.43 -0.05 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.29 1.30 1.29 1.29 1.36 1.36 1.39 -4.85%
Adjusted Per Share Value based on latest NOSH - 284,959
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 161.94 102.25 50.63 201.10 147.92 95.10 48.05 124.62%
EPS 2.52 1.55 0.96 -7.54 -0.68 -0.40 -0.04 -
DPS 0.00 0.00 0.00 1.87 0.00 0.00 0.00 -
NAPS 1.2029 1.2166 1.2005 1.2055 1.2752 1.2774 1.2212 -1.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.35 0.42 0.34 0.32 0.31 0.37 0.35 -
P/RPS 0.20 0.38 0.62 0.15 0.20 0.37 0.64 -53.91%
P/EPS 12.96 25.30 33.01 -3.97 -42.47 -86.05 -700.00 -
EY 7.71 3.95 3.03 -25.22 -2.35 -1.16 -0.14 -
DY 0.00 0.00 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 0.27 0.32 0.26 0.25 0.23 0.27 0.25 5.25%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 28/08/07 29/05/07 28/02/07 21/11/06 24/08/06 30/05/06 -
Price 0.35 0.35 0.32 0.37 0.34 0.31 0.37 -
P/RPS 0.20 0.32 0.59 0.17 0.22 0.31 0.68 -55.74%
P/EPS 12.96 21.08 31.07 -4.58 -46.58 -72.09 -740.00 -
EY 7.71 4.74 3.22 -21.81 -2.15 -1.39 -0.14 -
DY 0.00 0.00 0.00 5.41 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.25 0.29 0.25 0.23 0.27 0.00%

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