[MUDA] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 90.01%
YoY- 98.09%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 590,640 576,283 567,861 558,793 546,945 539,657 526,630 7.95%
PBT 7,931 6,452 6,016 10,437 8,288 4,014 -3,448 -
Tax -5,440 -7,662 -7,789 -10,413 -10,292 -3,493 -1,036 202.41%
NP 2,491 -1,210 -1,773 24 -2,004 521 -4,484 -
-
NP to SH 2,420 -1,349 -1,773 -225 -2,253 -500 -6,032 -
-
Tax Rate 68.59% 118.75% 129.47% 99.77% 124.18% 87.02% - -
Total Cost 588,149 577,493 569,634 558,769 548,949 539,136 531,114 7.04%
-
Net Worth 359,653 359,174 371,773 362,947 361,791 366,213 320,311 8.03%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 5,916 5,916 5,916 2,504 2,504 2,504 2,504 77.48%
Div Payout % 244.49% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 359,653 359,174 371,773 362,947 361,791 366,213 320,311 8.03%
NOSH 283,571 284,157 295,833 285,492 283,246 284,459 250,400 8.65%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.42% -0.21% -0.31% 0.00% -0.37% 0.10% -0.85% -
ROE 0.67% -0.38% -0.48% -0.06% -0.62% -0.14% -1.88% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 208.29 202.80 191.95 195.73 193.10 189.71 210.32 -0.64%
EPS 0.85 -0.47 -0.60 -0.08 -0.80 -0.18 -2.41 -
DPS 2.09 2.08 2.00 0.88 0.88 0.88 1.00 63.54%
NAPS 1.2683 1.264 1.2567 1.2713 1.2773 1.2874 1.2792 -0.56%
Adjusted Per Share Value based on latest NOSH - 285,492
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 193.62 188.91 186.15 183.18 179.30 176.91 172.64 7.95%
EPS 0.79 -0.44 -0.58 -0.07 -0.74 -0.16 -1.98 -
DPS 1.94 1.94 1.94 0.82 0.82 0.82 0.82 77.64%
NAPS 1.179 1.1774 1.2187 1.1898 1.186 1.2005 1.05 8.03%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.31 0.33 0.37 0.43 0.50 0.56 0.50 -
P/RPS 0.15 0.16 0.19 0.22 0.26 0.30 0.24 -26.92%
P/EPS 36.33 -69.51 -61.74 -545.61 -62.86 -318.59 -20.76 -
EY 2.75 -1.44 -1.62 -0.18 -1.59 -0.31 -4.82 -
DY 6.73 6.31 5.41 2.04 1.77 1.57 2.00 124.72%
P/NAPS 0.24 0.26 0.29 0.34 0.39 0.43 0.39 -27.67%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 30/05/05 28/02/05 24/11/04 26/08/04 26/05/04 25/02/04 -
Price 0.31 0.30 0.37 0.38 0.45 0.52 0.52 -
P/RPS 0.15 0.15 0.19 0.19 0.23 0.27 0.25 -28.88%
P/EPS 36.33 -63.19 -61.74 -482.17 -56.57 -295.84 -21.59 -
EY 2.75 -1.58 -1.62 -0.21 -1.77 -0.34 -4.63 -
DY 6.73 6.94 5.41 2.31 1.96 1.69 1.92 130.92%
P/NAPS 0.24 0.24 0.29 0.30 0.35 0.40 0.41 -30.04%

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