[MUDA] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 242.64%
YoY- 20.14%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 582,044 433,117 286,859 144,499 567,861 403,970 264,080 69.11%
PBT 11,530 11,019 8,475 4,247 6,016 5,407 6,560 45.49%
Tax -3,081 -5,538 -4,287 -1,579 -7,789 -7,510 -6,637 -39.96%
NP 8,449 5,481 4,188 2,668 -1,773 -2,103 -77 -
-
NP to SH 7,582 5,284 4,117 2,529 -1,773 -2,103 -77 -
-
Tax Rate 26.72% 50.26% 50.58% 37.18% 129.47% 138.89% 101.17% -
Total Cost 573,595 427,636 282,671 141,831 569,634 406,073 264,157 67.44%
-
Net Worth 387,651 377,534 360,109 359,174 388,665 361,289 327,840 11.78%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 7,125 - - - 5,916 - - -
Div Payout % 93.98% - - - 0.00% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 387,651 377,534 360,109 359,174 388,665 361,289 327,840 11.78%
NOSH 285,037 285,621 283,931 284,157 295,833 284,189 256,666 7.21%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1.45% 1.27% 1.46% 1.85% -0.31% -0.52% -0.03% -
ROE 1.96% 1.40% 1.14% 0.70% -0.46% -0.58% -0.02% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 204.20 151.64 101.03 50.85 191.95 142.15 102.89 57.72%
EPS 2.66 1.85 1.45 0.89 -0.62 -0.74 -0.03 -
DPS 2.50 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.36 1.3218 1.2683 1.264 1.3138 1.2713 1.2773 4.25%
Adjusted Per Share Value based on latest NOSH - 284,157
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 190.81 141.99 94.04 47.37 186.16 132.43 86.57 69.12%
EPS 2.49 1.73 1.35 0.83 -0.58 -0.69 -0.03 -
DPS 2.34 0.00 0.00 0.00 1.94 0.00 0.00 -
NAPS 1.2708 1.2376 1.1805 1.1775 1.2741 1.1844 1.0747 11.78%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.29 0.31 0.31 0.33 0.37 0.43 0.50 -
P/RPS 0.14 0.20 0.31 0.65 0.19 0.30 0.49 -56.52%
P/EPS 10.90 16.76 21.38 37.08 -61.74 -58.11 -1,666.67 -
EY 9.17 5.97 4.68 2.70 -1.62 -1.72 -0.06 -
DY 8.62 0.00 0.00 0.00 5.41 0.00 0.00 -
P/NAPS 0.21 0.23 0.24 0.26 0.28 0.34 0.39 -33.73%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 15/11/05 25/08/05 30/05/05 28/02/05 24/11/04 26/08/04 -
Price 0.31 0.30 0.31 0.30 0.37 0.38 0.45 -
P/RPS 0.15 0.20 0.31 0.59 0.19 0.27 0.44 -51.10%
P/EPS 11.65 16.22 21.38 33.71 -61.74 -51.35 -1,500.00 -
EY 8.58 6.17 4.68 2.97 -1.62 -1.95 -0.07 -
DY 8.06 0.00 0.00 0.00 5.41 0.00 0.00 -
P/NAPS 0.23 0.23 0.24 0.24 0.28 0.30 0.35 -24.35%

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