[MUDAJYA] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 65.68%
YoY- 1.64%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 121,179 56,514 285,933 185,860 105,900 47,519 293,113 -44.59%
PBT 18,604 8,507 31,273 23,271 14,942 6,219 24,031 -15.72%
Tax -4,699 -2,342 -12,248 -10,074 -6,880 -3,367 -9,307 -36.67%
NP 13,905 6,165 19,025 13,197 8,062 2,852 14,724 -3.75%
-
NP to SH 12,125 5,519 16,255 11,694 7,058 2,503 12,318 -1.05%
-
Tax Rate 25.26% 27.53% 39.16% 43.29% 46.04% 54.14% 38.73% -
Total Cost 107,274 50,349 266,908 172,663 97,838 44,667 278,389 -47.13%
-
Net Worth 200,254 155,767 150,958 145,837 143,323 143,415 141,398 26.19%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 2,743 - 9,434 5,401 2,704 - 8,157 -51.73%
Div Payout % 22.62% - 58.04% 46.19% 38.31% - 66.23% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 200,254 155,767 150,958 145,837 143,323 143,415 141,398 26.19%
NOSH 137,160 134,282 134,784 135,034 135,210 135,297 135,960 0.58%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.47% 10.91% 6.65% 7.10% 7.61% 6.00% 5.02% -
ROE 6.05% 3.54% 10.77% 8.02% 4.92% 1.75% 8.71% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 88.35 42.09 212.14 137.64 78.32 35.12 215.59 -44.91%
EPS 8.84 4.11 12.10 8.66 5.22 1.85 9.06 -1.62%
DPS 2.00 0.00 7.00 4.00 2.00 0.00 6.00 -52.02%
NAPS 1.46 1.16 1.12 1.08 1.06 1.06 1.04 25.45%
Adjusted Per Share Value based on latest NOSH - 135,160
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 6.45 3.01 15.22 9.90 5.64 2.53 15.61 -44.61%
EPS 0.65 0.29 0.87 0.62 0.38 0.13 0.66 -1.01%
DPS 0.15 0.00 0.50 0.29 0.14 0.00 0.43 -50.54%
NAPS 0.1066 0.0829 0.0804 0.0777 0.0763 0.0764 0.0753 26.15%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.39 2.25 1.07 0.82 0.76 0.76 0.85 -
P/RPS 3.84 5.35 0.50 0.60 0.97 2.16 0.39 361.31%
P/EPS 38.35 54.74 8.87 9.47 14.56 41.08 9.38 156.34%
EY 2.61 1.83 11.27 10.56 6.87 2.43 10.66 -60.96%
DY 0.59 0.00 6.54 4.88 2.63 0.00 7.06 -80.97%
P/NAPS 2.32 1.94 0.96 0.76 0.72 0.72 0.82 100.42%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 16/05/07 26/02/07 27/11/06 21/08/06 26/05/06 22/02/06 -
Price 2.60 2.81 2.64 0.98 0.75 0.76 0.82 -
P/RPS 2.94 6.68 1.24 0.71 0.96 2.16 0.38 292.64%
P/EPS 29.41 68.37 21.89 11.32 14.37 41.08 9.05 119.87%
EY 3.40 1.46 4.57 8.84 6.96 2.43 11.05 -54.52%
DY 0.77 0.00 2.65 4.08 2.67 0.00 7.32 -77.80%
P/NAPS 1.78 2.42 2.36 0.91 0.71 0.72 0.79 72.12%

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