[MUDA] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 666.36%
YoY- 20.14%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 148,928 146,258 142,360 144,499 163,891 139,890 128,003 10.59%
PBT 511 2,544 4,228 4,247 609 -1,153 2,749 -67.32%
Tax 2,457 -1,251 -2,708 -1,579 -279 -874 -4,930 -
NP 2,968 1,293 1,520 2,668 330 -2,027 -2,181 -
-
NP to SH 2,298 1,167 1,588 2,529 330 -2,027 -2,181 -
-
Tax Rate -480.82% 49.17% 64.05% 37.18% 45.81% - 179.34% -
Total Cost 145,960 144,965 140,840 141,831 163,561 141,917 130,184 7.90%
-
Net Worth 386,149 376,229 359,653 359,174 371,773 362,947 361,791 4.42%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 7,092 - - - 5,916 - - -
Div Payout % 308.64% - - - 1,792.93% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 386,149 376,229 359,653 359,174 371,773 362,947 361,791 4.42%
NOSH 283,703 284,634 283,571 284,157 295,833 285,492 283,246 0.10%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1.99% 0.88% 1.07% 1.85% 0.20% -1.45% -1.70% -
ROE 0.60% 0.31% 0.44% 0.70% 0.09% -0.56% -0.60% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 52.49 51.38 50.20 50.85 55.40 49.00 45.19 10.46%
EPS 0.81 0.41 0.56 0.89 0.12 -0.71 -0.77 -
DPS 2.50 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.3611 1.3218 1.2683 1.264 1.2567 1.2713 1.2773 4.31%
Adjusted Per Share Value based on latest NOSH - 284,157
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 48.82 47.95 46.67 47.37 53.73 45.86 41.96 10.59%
EPS 0.75 0.38 0.52 0.83 0.11 -0.66 -0.71 -
DPS 2.33 0.00 0.00 0.00 1.94 0.00 0.00 -
NAPS 1.2659 1.2334 1.179 1.1775 1.2188 1.1898 1.186 4.42%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.29 0.31 0.31 0.33 0.37 0.43 0.50 -
P/RPS 0.55 0.60 0.62 0.65 0.67 0.88 1.11 -37.30%
P/EPS 35.80 75.61 55.36 37.08 331.69 -60.56 -64.94 -
EY 2.79 1.32 1.81 2.70 0.30 -1.65 -1.54 -
DY 8.62 0.00 0.00 0.00 5.41 0.00 0.00 -
P/NAPS 0.21 0.23 0.24 0.26 0.29 0.34 0.39 -33.73%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 15/11/05 25/08/05 30/05/05 28/02/05 24/11/04 26/08/04 -
Price 0.31 0.30 0.31 0.30 0.37 0.38 0.45 -
P/RPS 0.59 0.58 0.62 0.59 0.67 0.78 1.00 -29.58%
P/EPS 38.27 73.17 55.36 33.71 331.69 -53.52 -58.44 -
EY 2.61 1.37 1.81 2.97 0.30 -1.87 -1.71 -
DY 8.06 0.00 0.00 0.00 5.41 0.00 0.00 -
P/NAPS 0.23 0.23 0.24 0.24 0.29 0.30 0.35 -24.35%

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