[MUDA] QoQ Quarter Result on 30-Mar-2013 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Mar-2013 [#1]
Profit Trend
QoQ- -35.72%
YoY- 411.29%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 247,703 243,280 263,705 263,705 310,116 245,108 262,475 -4.52%
PBT 8,316 22,554 6,295 6,295 12,589 5,011 9,345 -8.89%
Tax -2,358 -1,296 -1,687 -1,687 -3,182 -1,672 -3,100 -19.62%
NP 5,958 21,258 4,608 4,608 9,407 3,339 6,245 -3.68%
-
NP to SH 5,993 22,901 3,850 3,850 5,989 2,959 6,314 -4.08%
-
Tax Rate 28.35% 5.75% 26.80% 26.80% 25.28% 33.37% 33.17% -
Total Cost 241,745 222,022 259,097 259,097 300,709 241,769 256,230 -4.54%
-
Net Worth 786,861 625,354 0 583,967 586,023 585,727 591,920 25.52%
Dividend
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 786,861 625,354 0 583,967 586,023 585,727 591,920 25.52%
NOSH 304,985 305,051 305,051 303,748 303,639 303,486 302,454 0.66%
Ratio Analysis
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.41% 8.74% 1.75% 1.75% 3.03% 1.36% 2.38% -
ROE 0.76% 3.66% 0.00% 0.66% 1.02% 0.51% 1.07% -
Per Share
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 81.22 79.75 86.45 86.70 102.13 80.76 86.47 -4.87%
EPS 1.96 7.53 1.27 1.27 1.97 0.98 2.09 -4.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 2.05 0.00 1.92 1.93 1.93 1.95 25.05%
Adjusted Per Share Value based on latest NOSH - 303,748
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 81.20 79.75 86.45 86.45 101.66 80.35 86.05 -4.52%
EPS 1.96 7.51 1.26 1.26 1.96 0.97 2.07 -4.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5795 2.0501 0.00 1.9144 1.9211 1.9201 1.9404 25.53%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 30/09/13 28/06/13 29/03/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.82 0.775 0.71 0.71 0.74 0.79 0.84 -
P/RPS 1.01 0.97 0.82 0.82 0.72 0.98 0.97 3.28%
P/EPS 41.73 10.32 56.26 56.09 37.52 81.03 40.38 2.66%
EY 2.40 9.69 1.78 1.78 2.67 1.23 2.48 -2.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.38 0.00 0.37 0.38 0.41 0.43 -21.02%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/11/13 21/08/13 - 21/05/13 27/02/13 20/11/12 30/08/12 -
Price 0.93 0.78 0.00 0.805 0.73 0.76 0.83 -
P/RPS 1.15 0.98 0.00 0.93 0.71 0.94 0.96 15.51%
P/EPS 47.33 10.39 0.00 63.60 37.01 77.95 39.90 14.61%
EY 2.11 9.62 0.00 1.57 2.70 1.28 2.51 -12.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.00 0.42 0.38 0.39 0.43 -13.23%

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