[MUDA] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 112.71%
YoY- 2282.09%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 696,021 493,973 311,901 154,445 613,450 451,233 290,111 78.92%
PBT 22,898 12,504 8,338 5,102 -13,218 3,296 2,625 322.08%
Tax -5,897 -3,066 -2,419 -1,570 -7,522 -3,225 -2,955 58.30%
NP 17,001 9,438 5,919 3,532 -20,740 71 -330 -
-
NP to SH 14,415 7,680 4,739 2,924 -23,004 -2,088 -1,232 -
-
Tax Rate 25.75% 24.52% 29.01% 30.77% - 97.85% 112.57% -
Total Cost 679,020 484,535 305,982 150,913 634,190 451,162 290,441 75.87%
-
Net Worth 410,069 366,933 371,126 366,209 367,721 388,997 389,655 3.45%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 7,119 - - - 5,701 - - -
Div Payout % 49.39% - - - 0.00% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 410,069 366,933 371,126 366,209 367,721 388,997 389,655 3.45%
NOSH 284,770 284,444 285,481 283,883 285,055 286,027 286,511 -0.40%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 2.44% 1.91% 1.90% 2.29% -3.38% 0.02% -0.11% -
ROE 3.52% 2.09% 1.28% 0.80% -6.26% -0.54% -0.32% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 244.41 173.66 109.25 54.40 215.20 157.76 101.26 79.64%
EPS 5.06 2.70 1.66 1.03 -8.07 -0.73 -0.43 -
DPS 2.50 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.44 1.29 1.30 1.29 1.29 1.36 1.36 3.87%
Adjusted Per Share Value based on latest NOSH - 283,883
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 228.17 161.94 102.25 50.63 201.10 147.92 95.10 78.93%
EPS 4.73 2.52 1.55 0.96 -7.54 -0.68 -0.40 -
DPS 2.33 0.00 0.00 0.00 1.87 0.00 0.00 -
NAPS 1.3443 1.2029 1.2166 1.2005 1.2055 1.2752 1.2774 3.45%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.38 0.35 0.42 0.34 0.32 0.31 0.37 -
P/RPS 0.16 0.20 0.38 0.62 0.15 0.20 0.37 -42.72%
P/EPS 7.51 12.96 25.30 33.01 -3.97 -42.47 -86.05 -
EY 13.32 7.71 3.95 3.03 -25.22 -2.35 -1.16 -
DY 6.58 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 0.26 0.27 0.32 0.26 0.25 0.23 0.27 -2.47%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 29/11/07 28/08/07 29/05/07 28/02/07 21/11/06 24/08/06 -
Price 0.34 0.35 0.35 0.32 0.37 0.34 0.31 -
P/RPS 0.14 0.20 0.32 0.59 0.17 0.22 0.31 -41.05%
P/EPS 6.72 12.96 21.08 31.07 -4.58 -46.58 -72.09 -
EY 14.89 7.71 4.74 3.22 -21.81 -2.15 -1.39 -
DY 7.35 0.00 0.00 0.00 5.41 0.00 0.00 -
P/NAPS 0.24 0.27 0.27 0.25 0.29 0.25 0.23 2.86%

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