[MUDA] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -847.43%
YoY- -207.87%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 128,003 136,077 154,823 128,042 120,715 123,050 113,535 8.33%
PBT 2,749 3,811 5,030 -3,302 -1,525 -3,651 -7,502 -
Tax -4,930 -1,706 -2,903 -753 1,869 751 6,572 -
NP -2,181 2,105 2,127 -4,055 344 -2,900 -930 76.60%
-
NP to SH -2,181 2,105 1,878 -4,055 -428 -3,427 -3,892 -32.05%
-
Tax Rate 179.34% 44.77% 57.71% - - - - -
Total Cost 130,184 133,972 152,696 132,097 120,371 125,950 114,465 8.96%
-
Net Worth 361,791 366,213 320,311 366,663 462,596 435,430 1,633,460 -63.42%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 2,504 - - - 11,793 -
Div Payout % - - 133.33% - - - 0.00% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 361,791 366,213 320,311 366,663 462,596 435,430 1,633,460 -63.42%
NOSH 283,246 284,459 250,400 285,563 356,666 335,980 1,179,393 -61.39%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -1.70% 1.55% 1.37% -3.17% 0.28% -2.36% -0.82% -
ROE -0.60% 0.57% 0.59% -1.11% -0.09% -0.79% -0.24% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 45.19 47.84 61.83 44.84 33.85 36.62 9.63 180.55%
EPS -0.77 0.74 0.75 -1.42 0.12 -1.02 -0.33 76.01%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.2773 1.2874 1.2792 1.284 1.297 1.296 1.385 -5.25%
Adjusted Per Share Value based on latest NOSH - 285,563
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 41.96 44.61 50.75 41.98 39.57 40.34 37.22 8.32%
EPS -0.71 0.69 0.62 -1.33 -0.14 -1.12 -1.28 -32.51%
DPS 0.00 0.00 0.82 0.00 0.00 0.00 3.87 -
NAPS 1.186 1.2005 1.0501 1.202 1.5165 1.4274 5.3548 -63.42%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.50 0.56 0.50 0.51 0.54 0.50 0.61 -
P/RPS 1.11 1.17 0.81 1.14 1.60 1.37 6.34 -68.73%
P/EPS -64.94 75.68 66.67 -35.92 -450.00 -49.02 -184.85 -50.24%
EY -1.54 1.32 1.50 -2.78 -0.22 -2.04 -0.54 101.23%
DY 0.00 0.00 2.00 0.00 0.00 0.00 1.64 -
P/NAPS 0.39 0.43 0.39 0.40 0.42 0.39 0.44 -7.73%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 26/05/04 25/02/04 19/11/03 20/08/03 28/05/03 28/02/03 -
Price 0.45 0.52 0.52 0.49 0.56 0.51 0.56 -
P/RPS 1.00 1.09 0.84 1.09 1.65 1.39 5.82 -69.12%
P/EPS -58.44 70.27 69.33 -34.51 -466.67 -50.00 -169.70 -50.90%
EY -1.71 1.42 1.44 -2.90 -0.21 -2.00 -0.59 103.41%
DY 0.00 0.00 1.92 0.00 0.00 0.00 1.79 -
P/NAPS 0.35 0.40 0.41 0.38 0.43 0.39 0.40 -8.52%

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