[MUDA] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -73.83%
YoY- 102.53%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Revenue 251,913 249,168 289,636 247,703 243,280 263,705 263,705 -3.58%
PBT 10,167 9,621 14,783 8,316 22,554 6,295 6,295 46.65%
Tax -1,611 -2,754 58 -2,358 -1,296 -1,687 -1,687 -3.61%
NP 8,556 6,867 14,841 5,958 21,258 4,608 4,608 63.92%
-
NP to SH 8,530 6,197 10,482 5,993 22,901 3,850 3,850 88.77%
-
Tax Rate 15.85% 28.62% -0.39% 28.35% 5.75% 26.80% 26.80% -
Total Cost 243,357 242,301 274,795 241,745 222,022 259,097 259,097 -4.88%
-
Net Worth 814,486 805,334 799,233 786,861 625,354 0 583,967 30.43%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Net Worth 814,486 805,334 799,233 786,861 625,354 0 583,967 30.43%
NOSH 305,051 305,051 305,051 304,985 305,051 305,051 303,748 0.34%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
NP Margin 3.40% 2.76% 5.12% 2.41% 8.74% 1.75% 1.75% -
ROE 1.05% 0.77% 1.31% 0.76% 3.66% 0.00% 0.66% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
RPS 82.58 81.68 94.95 81.22 79.75 86.45 86.70 -3.81%
EPS 2.80 2.03 3.44 1.96 7.53 1.27 1.27 88.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.67 2.64 2.62 2.58 2.05 0.00 1.92 30.13%
Adjusted Per Share Value based on latest NOSH - 304,985
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
RPS 82.58 81.68 94.95 81.20 79.75 86.45 86.45 -3.59%
EPS 2.80 2.03 3.44 1.96 7.51 1.26 1.26 89.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6701 2.6401 2.6201 2.5795 2.0501 0.00 1.9144 30.43%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 29/03/13 -
Price 2.03 1.70 0.915 0.82 0.775 0.71 0.71 -
P/RPS 2.46 2.08 0.96 1.01 0.97 0.82 0.82 140.47%
P/EPS 72.60 83.68 26.63 41.73 10.32 56.26 56.09 22.88%
EY 1.38 1.19 3.76 2.40 9.69 1.78 1.78 -18.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.64 0.35 0.32 0.38 0.00 0.37 77.69%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Date 28/08/14 28/05/14 26/02/14 25/11/13 21/08/13 - 21/05/13 -
Price 2.23 1.90 1.50 0.93 0.78 0.00 0.805 -
P/RPS 2.70 2.33 1.58 1.15 0.98 0.00 0.93 134.25%
P/EPS 79.75 93.53 43.65 47.33 10.39 0.00 63.60 19.80%
EY 1.25 1.07 2.29 2.11 9.62 0.00 1.57 -16.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.72 0.57 0.36 0.38 0.00 0.42 73.95%

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