[MUDAJYA] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 81.98%
YoY- 63.67%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 56,514 100,073 79,960 58,381 47,519 60,867 60,828 -4.79%
PBT 8,507 8,274 8,329 8,723 6,219 3,811 5,305 37.04%
Tax -2,342 -2,446 -3,194 -3,513 -3,367 -2,605 -2,326 0.45%
NP 6,165 5,828 5,135 5,210 2,852 1,206 2,979 62.46%
-
NP to SH 5,519 4,561 4,636 4,555 2,503 813 2,501 69.57%
-
Tax Rate 27.53% 29.56% 38.35% 40.27% 54.14% 68.35% 43.85% -
Total Cost 50,349 94,245 74,825 53,171 44,667 59,661 57,849 -8.84%
-
Net Worth 155,767 150,687 145,973 143,272 143,415 140,919 140,001 7.38%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 4,036 2,703 2,703 - 2,709 2,718 -
Div Payout % - 88.50% 58.31% 59.35% - 333.33% 108.70% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 155,767 150,687 145,973 143,272 143,415 140,919 140,001 7.38%
NOSH 134,282 134,542 135,160 135,163 135,297 135,499 135,923 -0.80%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 10.91% 5.82% 6.42% 8.92% 6.00% 1.98% 4.90% -
ROE 3.54% 3.03% 3.18% 3.18% 1.75% 0.58% 1.79% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 42.09 74.38 59.16 43.19 35.12 44.92 44.75 -4.00%
EPS 4.11 3.39 3.43 3.37 1.85 0.60 1.84 70.96%
DPS 0.00 3.00 2.00 2.00 0.00 2.00 2.00 -
NAPS 1.16 1.12 1.08 1.06 1.06 1.04 1.03 8.25%
Adjusted Per Share Value based on latest NOSH - 135,163
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 3.01 5.33 4.26 3.11 2.53 3.24 3.24 -4.79%
EPS 0.29 0.24 0.25 0.24 0.13 0.04 0.13 70.81%
DPS 0.00 0.21 0.14 0.14 0.00 0.14 0.14 -
NAPS 0.0829 0.0802 0.0777 0.0763 0.0764 0.075 0.0745 7.38%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.25 1.07 0.82 0.76 0.76 0.85 0.78 -
P/RPS 5.35 1.44 1.39 1.76 2.16 1.89 1.74 111.59%
P/EPS 54.74 31.56 23.91 22.55 41.08 141.67 42.39 18.60%
EY 1.83 3.17 4.18 4.43 2.43 0.71 2.36 -15.60%
DY 0.00 2.80 2.44 2.63 0.00 2.35 2.56 -
P/NAPS 1.94 0.96 0.76 0.72 0.72 0.82 0.76 86.88%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 16/05/07 26/02/07 27/11/06 21/08/06 26/05/06 22/02/06 23/11/05 -
Price 2.81 2.64 0.98 0.75 0.76 0.82 0.80 -
P/RPS 6.68 3.55 1.66 1.74 2.16 1.83 1.79 140.78%
P/EPS 68.37 77.88 28.57 22.26 41.08 136.67 43.48 35.26%
EY 1.46 1.28 3.50 4.49 2.43 0.73 2.30 -26.15%
DY 0.00 1.14 2.04 2.67 0.00 2.44 2.50 -
P/NAPS 2.42 2.36 0.91 0.71 0.72 0.79 0.78 112.86%

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