[MUDA] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 494.83%
YoY- 262.7%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Revenue 249,168 289,636 247,703 243,280 263,705 263,705 310,116 -16.09%
PBT 9,621 14,783 8,316 22,554 6,295 6,295 12,589 -19.40%
Tax -2,754 58 -2,358 -1,296 -1,687 -1,687 -3,182 -10.94%
NP 6,867 14,841 5,958 21,258 4,608 4,608 9,407 -22.31%
-
NP to SH 6,197 10,482 5,993 22,901 3,850 3,850 5,989 2.77%
-
Tax Rate 28.62% -0.39% 28.35% 5.75% 26.80% 26.80% 25.28% -
Total Cost 242,301 274,795 241,745 222,022 259,097 259,097 300,709 -15.90%
-
Net Worth 805,334 799,233 786,861 625,354 0 583,967 586,023 29.04%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Net Worth 805,334 799,233 786,861 625,354 0 583,967 586,023 29.04%
NOSH 305,051 305,051 304,985 305,051 305,051 303,748 303,639 0.37%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
NP Margin 2.76% 5.12% 2.41% 8.74% 1.75% 1.75% 3.03% -
ROE 0.77% 1.31% 0.76% 3.66% 0.00% 0.66% 1.02% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
RPS 81.68 94.95 81.22 79.75 86.45 86.70 102.13 -16.40%
EPS 2.03 3.44 1.96 7.53 1.27 1.27 1.97 2.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.62 2.58 2.05 0.00 1.92 1.93 28.56%
Adjusted Per Share Value based on latest NOSH - 305,051
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
RPS 81.68 94.95 81.20 79.75 86.45 86.45 101.66 -16.09%
EPS 2.03 3.44 1.96 7.51 1.26 1.26 1.96 2.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6401 2.6201 2.5795 2.0501 0.00 1.9144 1.9211 29.05%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 29/03/13 31/12/12 -
Price 1.70 0.915 0.82 0.775 0.71 0.71 0.74 -
P/RPS 2.08 0.96 1.01 0.97 0.82 0.82 0.72 134.20%
P/EPS 83.68 26.63 41.73 10.32 56.26 56.09 37.52 90.30%
EY 1.19 3.76 2.40 9.69 1.78 1.78 2.67 -47.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.35 0.32 0.38 0.00 0.37 0.38 51.91%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Date 28/05/14 26/02/14 25/11/13 21/08/13 - 21/05/13 27/02/13 -
Price 1.90 1.50 0.93 0.78 0.00 0.805 0.73 -
P/RPS 2.33 1.58 1.15 0.98 0.00 0.93 0.71 159.42%
P/EPS 93.53 43.65 47.33 10.39 0.00 63.60 37.01 110.37%
EY 1.07 2.29 2.11 9.62 0.00 1.57 2.70 -52.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.57 0.36 0.38 0.00 0.42 0.38 66.97%

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