[MUDAJYA] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 207.87%
YoY- -59.77%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 100,073 79,960 58,381 47,519 60,867 60,828 84,549 11.85%
PBT 8,274 8,329 8,723 6,219 3,811 5,305 5,152 37.02%
Tax -2,446 -3,194 -3,513 -3,367 -2,605 -2,326 -2,369 2.14%
NP 5,828 5,135 5,210 2,852 1,206 2,979 2,783 63.46%
-
NP to SH 4,561 4,636 4,555 2,503 813 2,501 2,783 38.88%
-
Tax Rate 29.56% 38.35% 40.27% 54.14% 68.35% 43.85% 45.98% -
Total Cost 94,245 74,825 53,171 44,667 59,661 57,849 81,766 9.90%
-
Net Worth 150,687 145,973 143,272 143,415 140,919 140,001 139,828 5.09%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 4,036 2,703 2,703 - 2,709 2,718 2,715 30.15%
Div Payout % 88.50% 58.31% 59.35% - 333.33% 108.70% 97.56% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 150,687 145,973 143,272 143,415 140,919 140,001 139,828 5.09%
NOSH 134,542 135,160 135,163 135,297 135,499 135,923 135,756 -0.59%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.82% 6.42% 8.92% 6.00% 1.98% 4.90% 3.29% -
ROE 3.03% 3.18% 3.18% 1.75% 0.58% 1.79% 1.99% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 74.38 59.16 43.19 35.12 44.92 44.75 62.28 12.52%
EPS 3.39 3.43 3.37 1.85 0.60 1.84 2.05 39.71%
DPS 3.00 2.00 2.00 0.00 2.00 2.00 2.00 30.94%
NAPS 1.12 1.08 1.06 1.06 1.04 1.03 1.03 5.72%
Adjusted Per Share Value based on latest NOSH - 135,297
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 3.77 3.01 2.20 1.79 2.29 2.29 3.18 11.98%
EPS 0.17 0.17 0.17 0.09 0.03 0.09 0.10 42.30%
DPS 0.15 0.10 0.10 0.00 0.10 0.10 0.10 30.94%
NAPS 0.0567 0.0549 0.0539 0.054 0.053 0.0527 0.0526 5.11%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.07 0.82 0.76 0.76 0.85 0.78 0.77 -
P/RPS 1.44 1.39 1.76 2.16 1.89 1.74 1.24 10.45%
P/EPS 31.56 23.91 22.55 41.08 141.67 42.39 37.56 -10.92%
EY 3.17 4.18 4.43 2.43 0.71 2.36 2.66 12.36%
DY 2.80 2.44 2.63 0.00 2.35 2.56 2.60 5.05%
P/NAPS 0.96 0.76 0.72 0.72 0.82 0.76 0.75 17.83%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 27/11/06 21/08/06 26/05/06 22/02/06 23/11/05 24/08/05 -
Price 2.64 0.98 0.75 0.76 0.82 0.80 0.86 -
P/RPS 3.55 1.66 1.74 2.16 1.83 1.79 1.38 87.42%
P/EPS 77.88 28.57 22.26 41.08 136.67 43.48 41.95 50.88%
EY 1.28 3.50 4.49 2.43 0.73 2.30 2.38 -33.79%
DY 1.14 2.04 2.67 0.00 2.44 2.50 2.33 -37.82%
P/NAPS 2.36 0.91 0.71 0.72 0.79 0.78 0.83 100.32%

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