[MUDA] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -90.6%
YoY- -96.26%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 635,240 621,312 613,450 600,161 585,297 584,129 582,045 6.02%
PBT -7,505 -8,875 -13,218 3,807 5,680 8,042 11,530 -
Tax -6,986 -8,528 -7,522 -768 -1,749 -2,066 -3,081 72.85%
NP -14,491 -17,403 -20,740 3,039 3,931 5,976 8,449 -
-
NP to SH -17,033 -19,946 -23,004 210 2,233 4,919 7,582 -
-
Tax Rate - - - 20.17% 30.79% 25.69% 26.72% -
Total Cost 649,731 638,715 634,190 597,122 581,366 578,153 573,596 8.68%
-
Net Worth 368,671 366,209 367,597 388,053 392,968 372,519 386,149 -3.04%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 5,699 5,699 5,699 7,092 7,092 7,092 7,092 -13.60%
Div Payout % 0.00% 0.00% 0.00% 3,377.42% 317.63% 144.19% 93.55% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 368,671 366,209 367,597 388,053 392,968 372,519 386,149 -3.04%
NOSH 283,593 283,883 284,959 285,333 288,947 267,999 283,703 -0.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -2.28% -2.80% -3.38% 0.51% 0.67% 1.02% 1.45% -
ROE -4.62% -5.45% -6.26% 0.05% 0.57% 1.32% 1.96% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 224.00 218.86 215.28 210.34 202.56 217.96 205.16 6.04%
EPS -6.01 -7.03 -8.07 0.07 0.77 1.84 2.67 -
DPS 2.00 2.00 2.00 2.49 2.45 2.65 2.50 -13.85%
NAPS 1.30 1.29 1.29 1.36 1.36 1.39 1.3611 -3.02%
Adjusted Per Share Value based on latest NOSH - 285,333
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 208.25 203.68 201.10 196.75 191.87 191.49 190.81 6.02%
EPS -5.58 -6.54 -7.54 0.07 0.73 1.61 2.49 -
DPS 1.87 1.87 1.87 2.33 2.33 2.33 2.33 -13.67%
NAPS 1.2086 1.2005 1.2051 1.2721 1.2882 1.2212 1.2659 -3.04%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.42 0.34 0.32 0.31 0.37 0.35 0.29 -
P/RPS 0.19 0.16 0.15 0.15 0.18 0.16 0.14 22.64%
P/EPS -6.99 -4.84 -3.96 421.21 47.88 19.07 10.85 -
EY -14.30 -20.67 -25.23 0.24 2.09 5.24 9.22 -
DY 4.76 5.88 6.25 8.02 6.63 7.56 8.62 -32.76%
P/NAPS 0.32 0.26 0.25 0.23 0.27 0.25 0.21 32.52%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 29/05/07 28/02/07 21/11/06 24/08/06 30/05/06 28/02/06 -
Price 0.35 0.32 0.37 0.34 0.31 0.37 0.31 -
P/RPS 0.16 0.15 0.17 0.16 0.15 0.17 0.15 4.40%
P/EPS -5.83 -4.55 -4.58 461.97 40.11 20.16 11.60 -
EY -17.16 -21.96 -21.82 0.22 2.49 4.96 8.62 -
DY 5.71 6.25 5.41 7.31 7.92 7.15 8.06 -20.58%
P/NAPS 0.27 0.25 0.29 0.25 0.23 0.27 0.23 11.31%

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