[MUDA] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -114.46%
YoY- -31.71%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 526,630 371,807 243,765 123,050 487,252 373,717 231,342 72.78%
PBT -3,447 -8,478 -5,176 -3,651 -4,360 3,142 -1,237 97.65%
Tax -1,037 1,867 2,620 751 5,724 -848 1,237 -
NP -4,484 -6,611 -2,556 -2,900 1,364 2,294 0 -
-
NP to SH -6,031 -7,910 -3,855 -3,427 -1,598 1,973 -1,567 144.98%
-
Tax Rate - - - - - 26.99% - -
Total Cost 531,114 378,418 246,321 125,950 485,888 371,423 231,342 73.76%
-
Net Worth 491,392 437,777 555,548 435,430 461,089 337,602 391,465 16.31%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 3,841 - - - 3,329 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 491,392 437,777 555,548 435,430 461,089 337,602 391,465 16.31%
NOSH 384,140 340,948 428,333 335,980 332,916 243,580 284,909 21.97%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -0.85% -1.78% -1.05% -2.36% 0.28% 0.61% 0.00% -
ROE -1.23% -1.81% -0.69% -0.79% -0.35% 0.58% -0.40% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 137.09 109.05 56.91 36.62 146.36 153.43 81.20 41.65%
EPS -1.57 -2.32 -0.90 -1.02 0.48 0.81 -0.55 100.84%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.2792 1.284 1.297 1.296 1.385 1.386 1.374 -4.64%
Adjusted Per Share Value based on latest NOSH - 335,980
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 172.64 121.89 79.91 40.34 159.73 122.51 75.84 72.78%
EPS -1.98 -2.59 -1.26 -1.12 -0.52 0.65 -0.51 146.40%
DPS 1.26 0.00 0.00 0.00 1.09 0.00 0.00 -
NAPS 1.6109 1.4351 1.8212 1.4274 1.5116 1.1067 1.2833 16.31%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.50 0.51 0.54 0.50 0.61 0.65 0.66 -
P/RPS 0.36 0.47 0.95 1.37 0.42 0.42 0.81 -41.67%
P/EPS -31.85 -21.98 -60.00 -49.02 -127.08 80.25 -120.00 -58.59%
EY -3.14 -4.55 -1.67 -2.04 -0.79 1.25 -0.83 142.20%
DY 2.00 0.00 0.00 0.00 1.64 0.00 0.00 -
P/NAPS 0.39 0.40 0.42 0.39 0.44 0.47 0.48 -12.89%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 19/11/03 20/08/03 28/05/03 28/02/03 28/11/02 29/08/02 -
Price 0.52 0.49 0.56 0.51 0.56 0.64 0.73 -
P/RPS 0.38 0.45 0.98 1.39 0.38 0.42 0.90 -43.63%
P/EPS -33.12 -21.12 -62.22 -50.00 -116.67 79.01 -132.73 -60.26%
EY -3.02 -4.73 -1.61 -2.00 -0.86 1.27 -0.75 152.46%
DY 1.92 0.00 0.00 0.00 1.79 0.00 0.00 -
P/NAPS 0.41 0.38 0.43 0.39 0.40 0.46 0.53 -15.69%

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