[MUDA] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 87.51%
YoY- -141.35%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 136,077 154,823 128,042 120,715 123,050 113,535 142,374 -2.96%
PBT 3,811 5,030 -3,302 -1,525 -3,651 -7,502 4,379 -8.83%
Tax -1,706 -2,903 -753 1,869 751 6,572 -518 121.19%
NP 2,105 2,127 -4,055 344 -2,900 -930 3,861 -33.23%
-
NP to SH 2,105 1,878 -4,055 -428 -3,427 -3,892 3,759 -32.03%
-
Tax Rate 44.77% 57.71% - - - - 11.83% -
Total Cost 133,972 152,696 132,097 120,371 125,950 114,465 138,513 -2.19%
-
Net Worth 366,213 320,311 366,663 462,596 435,430 1,633,460 383,086 -2.95%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 2,504 - - - 11,793 - -
Div Payout % - 133.33% - - - 0.00% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 366,213 320,311 366,663 462,596 435,430 1,633,460 383,086 -2.95%
NOSH 284,459 250,400 285,563 356,666 335,980 1,179,393 276,397 1.93%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 1.55% 1.37% -3.17% 0.28% -2.36% -0.82% 2.71% -
ROE 0.57% 0.59% -1.11% -0.09% -0.79% -0.24% 0.98% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 47.84 61.83 44.84 33.85 36.62 9.63 51.51 -4.80%
EPS 0.74 0.75 -1.42 0.12 -1.02 -0.33 1.36 -33.32%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.2874 1.2792 1.284 1.297 1.296 1.385 1.386 -4.79%
Adjusted Per Share Value based on latest NOSH - 356,666
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 44.61 50.75 41.98 39.57 40.34 37.22 46.67 -2.96%
EPS 0.69 0.62 -1.33 -0.14 -1.12 -1.28 1.23 -31.95%
DPS 0.00 0.82 0.00 0.00 0.00 3.87 0.00 -
NAPS 1.2005 1.0501 1.202 1.5165 1.4274 5.3548 1.2558 -2.95%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.56 0.50 0.51 0.54 0.50 0.61 0.65 -
P/RPS 1.17 0.81 1.14 1.60 1.37 6.34 1.26 -4.81%
P/EPS 75.68 66.67 -35.92 -450.00 -49.02 -184.85 47.79 35.82%
EY 1.32 1.50 -2.78 -0.22 -2.04 -0.54 2.09 -26.36%
DY 0.00 2.00 0.00 0.00 0.00 1.64 0.00 -
P/NAPS 0.43 0.39 0.40 0.42 0.39 0.44 0.47 -5.75%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 25/02/04 19/11/03 20/08/03 28/05/03 28/02/03 28/11/02 -
Price 0.52 0.52 0.49 0.56 0.51 0.56 0.64 -
P/RPS 1.09 0.84 1.09 1.65 1.39 5.82 1.24 -8.22%
P/EPS 70.27 69.33 -34.51 -466.67 -50.00 -169.70 47.06 30.60%
EY 1.42 1.44 -2.90 -0.21 -2.00 -0.59 2.13 -23.66%
DY 0.00 1.92 0.00 0.00 0.00 1.79 0.00 -
P/NAPS 0.40 0.41 0.38 0.43 0.39 0.40 0.46 -8.88%

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