[MUDA] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 11.95%
YoY- -31.71%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 154,823 128,042 120,715 123,050 113,535 142,374 131,660 11.37%
PBT 5,030 -3,302 -1,525 -3,651 -7,502 4,379 1,198 159.58%
Tax -2,903 -753 1,869 751 6,572 -518 -163 578.41%
NP 2,127 -4,055 344 -2,900 -930 3,861 1,035 61.42%
-
NP to SH 1,878 -4,055 -428 -3,427 -3,892 3,759 1,035 48.60%
-
Tax Rate 57.71% - - - - 11.83% 13.61% -
Total Cost 152,696 132,097 120,371 125,950 114,465 138,513 130,625 10.93%
-
Net Worth 320,311 366,663 462,596 435,430 1,633,460 383,086 395,024 -13.01%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 2,504 - - - 11,793 - - -
Div Payout % 133.33% - - - 0.00% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 320,311 366,663 462,596 435,430 1,633,460 383,086 395,024 -13.01%
NOSH 250,400 285,563 356,666 335,980 1,179,393 276,397 287,499 -8.77%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.37% -3.17% 0.28% -2.36% -0.82% 2.71% 0.79% -
ROE 0.59% -1.11% -0.09% -0.79% -0.24% 0.98% 0.26% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 61.83 44.84 33.85 36.62 9.63 51.51 45.79 22.09%
EPS 0.75 -1.42 0.12 -1.02 -0.33 1.36 0.36 62.90%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.2792 1.284 1.297 1.296 1.385 1.386 1.374 -4.64%
Adjusted Per Share Value based on latest NOSH - 335,980
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 50.75 41.98 39.57 40.34 37.22 46.67 43.16 11.37%
EPS 0.62 -1.33 -0.14 -1.12 -1.28 1.23 0.34 49.09%
DPS 0.82 0.00 0.00 0.00 3.87 0.00 0.00 -
NAPS 1.0501 1.202 1.5165 1.4274 5.3548 1.2558 1.295 -13.00%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.50 0.51 0.54 0.50 0.61 0.65 0.66 -
P/RPS 0.81 1.14 1.60 1.37 6.34 1.26 1.44 -31.78%
P/EPS 66.67 -35.92 -450.00 -49.02 -184.85 47.79 183.33 -48.95%
EY 1.50 -2.78 -0.22 -2.04 -0.54 2.09 0.55 94.84%
DY 2.00 0.00 0.00 0.00 1.64 0.00 0.00 -
P/NAPS 0.39 0.40 0.42 0.39 0.44 0.47 0.48 -12.89%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 19/11/03 20/08/03 28/05/03 28/02/03 28/11/02 29/08/02 -
Price 0.52 0.49 0.56 0.51 0.56 0.64 0.73 -
P/RPS 0.84 1.09 1.65 1.39 5.82 1.24 1.59 -34.57%
P/EPS 69.33 -34.51 -466.67 -50.00 -169.70 47.06 202.78 -51.00%
EY 1.44 -2.90 -0.21 -2.00 -0.59 2.13 0.49 104.76%
DY 1.92 0.00 0.00 0.00 1.79 0.00 0.00 -
P/NAPS 0.41 0.38 0.43 0.39 0.40 0.46 0.53 -15.69%

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