[MUDA] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 113.98%
YoY- 2282.09%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 202,048 182,072 157,456 154,445 162,217 161,122 143,528 25.52%
PBT 10,394 4,166 3,236 5,102 -16,514 671 1,866 213.24%
Tax -2,831 -647 -849 -1,570 -4,297 -270 -2,391 11.88%
NP 7,563 3,519 2,387 3,532 -20,811 401 -525 -
-
NP to SH 6,735 2,941 1,815 2,924 -20,916 -856 -1,098 -
-
Tax Rate 27.24% 15.53% 26.24% 30.77% - 40.24% 128.14% -
Total Cost 194,485 178,553 155,069 150,913 183,028 160,721 144,053 22.08%
-
Net Worth 285,047 368,338 368,671 366,209 367,597 388,053 392,968 -19.22%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 7,126 - - - 5,699 - - -
Div Payout % 105.81% - - - 0.00% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 285,047 368,338 368,671 366,209 367,597 388,053 392,968 -19.22%
NOSH 285,047 285,533 283,593 283,883 284,959 285,333 288,947 -0.89%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.74% 1.93% 1.52% 2.29% -12.83% 0.25% -0.37% -
ROE 2.36% 0.80% 0.49% 0.80% -5.69% -0.22% -0.28% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 70.88 63.77 55.52 54.40 56.93 56.47 49.67 26.66%
EPS 2.36 1.03 0.64 1.03 -7.34 -0.30 -0.38 -
DPS 2.50 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.00 1.29 1.30 1.29 1.29 1.36 1.36 -18.48%
Adjusted Per Share Value based on latest NOSH - 283,883
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 66.24 59.69 51.62 50.63 53.18 52.82 47.05 25.53%
EPS 2.21 0.96 0.59 0.96 -6.86 -0.28 -0.36 -
DPS 2.34 0.00 0.00 0.00 1.87 0.00 0.00 -
NAPS 0.9344 1.2075 1.2086 1.2005 1.2051 1.2721 1.2882 -19.22%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.38 0.35 0.42 0.34 0.32 0.31 0.37 -
P/RPS 0.54 0.55 0.76 0.62 0.56 0.55 0.74 -18.89%
P/EPS 16.08 33.98 65.63 33.01 -4.36 -103.33 -97.37 -
EY 6.22 2.94 1.52 3.03 -22.94 -0.97 -1.03 -
DY 6.58 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 0.38 0.27 0.32 0.26 0.25 0.23 0.27 25.50%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 29/11/07 28/08/07 29/05/07 28/02/07 21/11/06 24/08/06 -
Price 0.34 0.35 0.35 0.32 0.37 0.34 0.31 -
P/RPS 0.48 0.55 0.63 0.59 0.65 0.60 0.62 -15.64%
P/EPS 14.39 33.98 54.69 31.07 -5.04 -113.33 -81.58 -
EY 6.95 2.94 1.83 3.22 -19.84 -0.88 -1.23 -
DY 7.35 0.00 0.00 0.00 5.41 0.00 0.00 -
P/NAPS 0.34 0.27 0.27 0.25 0.29 0.25 0.23 29.67%

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