[MUDAJYA] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -79.68%
YoY- -59.77%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 285,933 185,860 105,900 47,519 293,113 232,246 171,418 40.51%
PBT 31,273 23,271 14,942 6,219 24,031 20,220 14,915 63.59%
Tax -12,248 -10,074 -6,880 -3,367 -9,307 -6,702 -5,911 62.31%
NP 19,025 13,197 8,062 2,852 14,724 13,518 9,004 64.43%
-
NP to SH 16,255 11,694 7,058 2,503 12,318 11,505 9,004 48.10%
-
Tax Rate 39.16% 43.29% 46.04% 54.14% 38.73% 33.15% 39.63% -
Total Cost 266,908 172,663 97,838 44,667 278,389 218,728 162,414 39.13%
-
Net Worth 150,958 145,837 143,323 143,415 141,398 140,072 140,092 5.09%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 9,434 5,401 2,704 - 8,157 5,439 2,720 128.61%
Div Payout % 58.04% 46.19% 38.31% - 66.23% 47.28% 30.21% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 150,958 145,837 143,323 143,415 141,398 140,072 140,092 5.09%
NOSH 134,784 135,034 135,210 135,297 135,960 135,992 136,012 -0.60%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 6.65% 7.10% 7.61% 6.00% 5.02% 5.82% 5.25% -
ROE 10.77% 8.02% 4.92% 1.75% 8.71% 8.21% 6.43% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 212.14 137.64 78.32 35.12 215.59 170.78 126.03 41.36%
EPS 12.10 8.66 5.22 1.85 9.06 8.46 6.62 49.32%
DPS 7.00 4.00 2.00 0.00 6.00 4.00 2.00 129.99%
NAPS 1.12 1.08 1.06 1.06 1.04 1.03 1.03 5.72%
Adjusted Per Share Value based on latest NOSH - 135,297
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 13.45 8.74 4.98 2.24 13.79 10.92 8.06 40.55%
EPS 0.76 0.55 0.33 0.12 0.58 0.54 0.42 48.33%
DPS 0.44 0.25 0.13 0.00 0.38 0.26 0.13 124.92%
NAPS 0.071 0.0686 0.0674 0.0675 0.0665 0.0659 0.0659 5.08%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.07 0.82 0.76 0.76 0.85 0.78 0.77 -
P/RPS 0.50 0.60 0.97 2.16 0.39 0.46 0.61 -12.38%
P/EPS 8.87 9.47 14.56 41.08 9.38 9.22 11.63 -16.48%
EY 11.27 10.56 6.87 2.43 10.66 10.85 8.60 19.69%
DY 6.54 4.88 2.63 0.00 7.06 5.13 2.60 84.64%
P/NAPS 0.96 0.76 0.72 0.72 0.82 0.76 0.75 17.83%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 27/11/06 21/08/06 26/05/06 22/02/06 23/11/05 24/08/05 -
Price 2.64 0.98 0.75 0.76 0.82 0.80 0.86 -
P/RPS 1.24 0.71 0.96 2.16 0.38 0.47 0.68 49.09%
P/EPS 21.89 11.32 14.37 41.08 9.05 9.46 12.99 41.47%
EY 4.57 8.84 6.96 2.43 11.05 10.58 7.70 -29.30%
DY 2.65 4.08 2.67 0.00 7.32 5.00 2.33 8.93%
P/NAPS 2.36 0.91 0.71 0.72 0.79 0.78 0.83 100.32%

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