[MUDA] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -26.51%
YoY- 157.57%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 143,528 146,583 148,928 146,258 142,360 144,499 163,891 -8.48%
PBT 1,866 759 511 2,544 4,228 4,247 609 111.39%
Tax -2,391 -564 2,457 -1,251 -2,708 -1,579 -279 320.42%
NP -525 195 2,968 1,293 1,520 2,668 330 -
-
NP to SH -1,098 -134 2,298 1,167 1,588 2,529 330 -
-
Tax Rate 128.14% 74.31% -480.82% 49.17% 64.05% 37.18% 45.81% -
Total Cost 144,053 146,388 145,960 144,965 140,840 141,831 163,561 -8.13%
-
Net Worth 392,968 372,519 386,149 376,229 359,653 359,174 371,773 3.77%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 7,092 - - - 5,916 -
Div Payout % - - 308.64% - - - 1,792.93% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 392,968 372,519 386,149 376,229 359,653 359,174 371,773 3.77%
NOSH 288,947 267,999 283,703 284,634 283,571 284,157 295,833 -1.56%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -0.37% 0.13% 1.99% 0.88% 1.07% 1.85% 0.20% -
ROE -0.28% -0.04% 0.60% 0.31% 0.44% 0.70% 0.09% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 49.67 54.70 52.49 51.38 50.20 50.85 55.40 -7.03%
EPS -0.38 -0.05 0.81 0.41 0.56 0.89 0.12 -
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.00 -
NAPS 1.36 1.39 1.3611 1.3218 1.2683 1.264 1.2567 5.42%
Adjusted Per Share Value based on latest NOSH - 284,634
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 47.05 48.05 48.82 47.95 46.67 47.37 53.73 -8.49%
EPS -0.36 -0.04 0.75 0.38 0.52 0.83 0.11 -
DPS 0.00 0.00 2.33 0.00 0.00 0.00 1.94 -
NAPS 1.2882 1.2212 1.2659 1.2334 1.179 1.1775 1.2188 3.77%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.37 0.35 0.29 0.31 0.31 0.33 0.37 -
P/RPS 0.74 0.64 0.55 0.60 0.62 0.65 0.67 6.86%
P/EPS -97.37 -700.00 35.80 75.61 55.36 37.08 331.69 -
EY -1.03 -0.14 2.79 1.32 1.81 2.70 0.30 -
DY 0.00 0.00 8.62 0.00 0.00 0.00 5.41 -
P/NAPS 0.27 0.25 0.21 0.23 0.24 0.26 0.29 -4.66%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 30/05/06 28/02/06 15/11/05 25/08/05 30/05/05 28/02/05 -
Price 0.31 0.37 0.31 0.30 0.31 0.30 0.37 -
P/RPS 0.62 0.68 0.59 0.58 0.62 0.59 0.67 -5.05%
P/EPS -81.58 -740.00 38.27 73.17 55.36 33.71 331.69 -
EY -1.23 -0.14 2.61 1.37 1.81 2.97 0.30 -
DY 0.00 0.00 8.06 0.00 0.00 0.00 5.41 -
P/NAPS 0.23 0.27 0.23 0.23 0.24 0.24 0.29 -14.35%

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