[MUDA] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -151.14%
YoY- -132.43%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 485,342 499,674 510,619 487,252 481,978 448,611 424,008 9.41%
PBT -15,980 -8,299 -5,576 -4,361 2,605 -1,408 -2,410 252.53%
Tax 8,439 8,674 6,642 5,725 520 731 698 425.97%
NP -7,541 375 1,066 1,364 3,125 -677 -1,712 168.46%
-
NP to SH -11,802 -3,886 -2,423 -1,598 3,125 -677 -1,734 258.72%
-
Tax Rate - - - - -19.96% - - -
Total Cost 492,883 499,299 509,553 485,888 478,853 449,288 425,720 10.24%
-
Net Worth 366,663 462,596 435,430 1,633,460 383,086 395,024 391,729 -4.30%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 11,793 11,793 11,793 11,793 4,298 4,298 4,298 95.87%
Div Payout % 0.00% 0.00% 0.00% 0.00% 137.54% 0.00% 0.00% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 366,663 462,596 435,430 1,633,460 383,086 395,024 391,729 -4.30%
NOSH 285,563 356,666 335,980 1,179,393 276,397 287,499 285,934 -0.08%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -1.55% 0.08% 0.21% 0.28% 0.65% -0.15% -0.40% -
ROE -3.22% -0.84% -0.56% -0.10% 0.82% -0.17% -0.44% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 169.96 140.10 151.98 41.31 174.38 156.04 148.29 9.51%
EPS -4.13 -1.09 -0.72 -0.14 1.13 -0.24 -0.61 257.47%
DPS 4.13 3.31 3.51 1.00 1.56 1.50 1.50 96.32%
NAPS 1.284 1.297 1.296 1.385 1.386 1.374 1.37 -4.22%
Adjusted Per Share Value based on latest NOSH - 1,179,393
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 159.11 163.80 167.39 159.73 158.00 147.06 139.00 9.41%
EPS -3.87 -1.27 -0.79 -0.52 1.02 -0.22 -0.57 258.13%
DPS 3.87 3.87 3.87 3.87 1.41 1.41 1.41 95.91%
NAPS 1.202 1.5165 1.4274 5.3548 1.2558 1.295 1.2842 -4.31%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.51 0.54 0.50 0.61 0.65 0.66 0.71 -
P/RPS 0.30 0.39 0.33 1.48 0.37 0.42 0.48 -26.87%
P/EPS -12.34 -49.56 -69.33 -450.21 57.49 -280.28 -117.08 -77.65%
EY -8.10 -2.02 -1.44 -0.22 1.74 -0.36 -0.85 348.86%
DY 8.10 6.12 7.02 1.64 2.39 2.27 2.12 144.19%
P/NAPS 0.40 0.42 0.39 0.44 0.47 0.48 0.52 -16.03%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 20/08/03 28/05/03 28/02/03 28/11/02 29/08/02 24/05/02 -
Price 0.49 0.56 0.51 0.56 0.64 0.73 0.69 -
P/RPS 0.29 0.40 0.34 1.36 0.37 0.47 0.47 -27.50%
P/EPS -11.86 -51.40 -70.72 -413.30 56.61 -310.01 -113.78 -77.82%
EY -8.43 -1.95 -1.41 -0.24 1.77 -0.32 -0.88 350.43%
DY 8.43 5.90 6.88 1.79 2.43 2.05 2.18 146.16%
P/NAPS 0.38 0.43 0.39 0.40 0.46 0.53 0.50 -16.70%

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