[MUDAJYA] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -10.13%
YoY- -60.43%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 58,381 47,519 60,867 60,828 84,549 86,869 113,415 -35.84%
PBT 8,723 6,219 3,811 5,305 5,152 9,763 10,183 -9.82%
Tax -3,513 -3,367 -2,605 -2,326 -2,369 -3,542 -3,895 -6.66%
NP 5,210 2,852 1,206 2,979 2,783 6,221 6,288 -11.81%
-
NP to SH 4,555 2,503 813 2,501 2,783 6,221 6,288 -19.38%
-
Tax Rate 40.27% 54.14% 68.35% 43.85% 45.98% 36.28% 38.25% -
Total Cost 53,171 44,667 59,661 57,849 81,766 80,648 107,127 -37.39%
-
Net Worth 143,272 143,415 140,919 140,001 139,828 140,210 134,742 4.18%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 2,703 - 2,709 2,718 2,715 - 4,083 -24.09%
Div Payout % 59.35% - 333.33% 108.70% 97.56% - 64.94% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 143,272 143,415 140,919 140,001 139,828 140,210 134,742 4.18%
NOSH 135,163 135,297 135,499 135,923 135,756 136,126 136,103 -0.46%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 8.92% 6.00% 1.98% 4.90% 3.29% 7.16% 5.54% -
ROE 3.18% 1.75% 0.58% 1.79% 1.99% 4.44% 4.67% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 43.19 35.12 44.92 44.75 62.28 63.81 83.33 -35.55%
EPS 3.37 1.85 0.60 1.84 2.05 4.57 4.62 -19.01%
DPS 2.00 0.00 2.00 2.00 2.00 0.00 3.00 -23.74%
NAPS 1.06 1.06 1.04 1.03 1.03 1.03 0.99 4.67%
Adjusted Per Share Value based on latest NOSH - 135,923
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.11 2.53 3.24 3.24 4.50 4.63 6.04 -35.83%
EPS 0.24 0.13 0.04 0.13 0.15 0.33 0.33 -19.17%
DPS 0.14 0.00 0.14 0.14 0.14 0.00 0.22 -26.07%
NAPS 0.0763 0.0764 0.075 0.0745 0.0745 0.0747 0.0717 4.24%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.76 0.76 0.85 0.78 0.77 0.88 1.05 -
P/RPS 1.76 2.16 1.89 1.74 1.24 1.38 1.26 25.03%
P/EPS 22.55 41.08 141.67 42.39 37.56 19.26 22.73 -0.53%
EY 4.43 2.43 0.71 2.36 2.66 5.19 4.40 0.45%
DY 2.63 0.00 2.35 2.56 2.60 0.00 2.86 -5.45%
P/NAPS 0.72 0.72 0.82 0.76 0.75 0.85 1.06 -22.78%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 21/08/06 26/05/06 22/02/06 23/11/05 24/08/05 24/05/05 23/02/05 -
Price 0.75 0.76 0.82 0.80 0.86 0.86 0.93 -
P/RPS 1.74 2.16 1.83 1.79 1.38 1.35 1.12 34.24%
P/EPS 22.26 41.08 136.67 43.48 41.95 18.82 20.13 6.95%
EY 4.49 2.43 0.73 2.30 2.38 5.31 4.97 -6.56%
DY 2.67 0.00 2.44 2.50 2.33 0.00 3.23 -11.95%
P/NAPS 0.71 0.72 0.79 0.78 0.83 0.83 0.94 -17.10%

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