[MUDA] QoQ TTM Result on 31-Dec-1999 [#4]

Announcement Date
28-Feb-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
QoQ- 107.78%
YoY--%
Quarter Report
View:
Show?
TTM Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 451,018 448,268 332,612 223,778 105,338 0 -100.00%
PBT 44,364 30,776 19,487 14,388 7,763 0 -100.00%
Tax 270 100 645 641 -530 0 -100.00%
NP 44,634 30,876 20,132 15,029 7,233 0 -100.00%
-
NP to SH 44,634 30,876 20,132 15,029 7,233 0 -100.00%
-
Tax Rate -0.61% -0.32% -3.31% -4.46% 6.83% - -
Total Cost 406,384 417,392 312,480 208,749 98,105 0 -100.00%
-
Net Worth 349,688 337,161 320,943 320,466 315,984 0 -100.00%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div 4,792 4,792 - - - - -100.00%
Div Payout % 10.74% 15.52% - - - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 349,688 337,161 320,943 320,466 315,984 0 -100.00%
NOSH 161,593 161,321 160,471 159,754 159,668 0 -100.00%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 9.90% 6.89% 6.05% 6.72% 6.87% 0.00% -
ROE 12.76% 9.16% 6.27% 4.69% 2.29% 0.00% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 279.11 277.87 207.27 140.08 65.97 0.00 -100.00%
EPS 27.62 19.14 12.55 9.41 4.53 0.00 -100.00%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.164 2.09 2.00 2.006 1.979 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 159,754
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 147.85 146.95 109.04 73.36 34.53 0.00 -100.00%
EPS 14.63 10.12 6.60 4.93 2.37 0.00 -100.00%
DPS 1.57 1.57 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.1464 1.1053 1.0521 1.0506 1.0359 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - -
Price 1.74 1.81 2.06 0.00 0.00 0.00 -
P/RPS 0.62 0.65 0.99 0.00 0.00 0.00 -100.00%
P/EPS 6.30 9.46 16.42 0.00 0.00 0.00 -100.00%
EY 15.87 10.57 6.09 0.00 0.00 0.00 -100.00%
DY 1.72 1.66 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.80 0.87 1.03 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 29/11/00 29/08/00 - - - - -
Price 0.88 1.92 0.00 0.00 0.00 0.00 -
P/RPS 0.32 0.69 0.00 0.00 0.00 0.00 -100.00%
P/EPS 3.19 10.03 0.00 0.00 0.00 0.00 -100.00%
EY 31.39 9.97 0.00 0.00 0.00 0.00 -100.00%
DY 3.41 1.56 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.41 0.92 0.00 0.00 0.00 0.00 -100.00%

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