[MUDA] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 48.89%
YoY- -277.47%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 558,793 546,945 539,657 526,630 485,342 499,674 510,619 6.17%
PBT 10,437 8,288 4,014 -3,448 -15,980 -8,299 -5,576 -
Tax -10,413 -10,292 -3,493 -1,036 8,439 8,674 6,642 -
NP 24 -2,004 521 -4,484 -7,541 375 1,066 -91.97%
-
NP to SH -225 -2,253 -500 -6,032 -11,802 -3,886 -2,423 -79.40%
-
Tax Rate 99.77% 124.18% 87.02% - - - - -
Total Cost 558,769 548,949 539,136 531,114 492,883 499,299 509,553 6.32%
-
Net Worth 362,947 361,791 366,213 320,311 366,663 462,596 435,430 -11.40%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 2,504 2,504 2,504 2,504 11,793 11,793 11,793 -64.30%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 362,947 361,791 366,213 320,311 366,663 462,596 435,430 -11.40%
NOSH 285,492 283,246 284,459 250,400 285,563 356,666 335,980 -10.26%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 0.00% -0.37% 0.10% -0.85% -1.55% 0.08% 0.21% -
ROE -0.06% -0.62% -0.14% -1.88% -3.22% -0.84% -0.56% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 195.73 193.10 189.71 210.32 169.96 140.10 151.98 18.31%
EPS -0.08 -0.80 -0.18 -2.41 -4.13 -1.09 -0.72 -76.79%
DPS 0.88 0.88 0.88 1.00 4.13 3.31 3.51 -60.13%
NAPS 1.2713 1.2773 1.2874 1.2792 1.284 1.297 1.296 -1.27%
Adjusted Per Share Value based on latest NOSH - 250,400
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 183.18 179.30 176.91 172.64 159.11 163.80 167.39 6.17%
EPS -0.07 -0.74 -0.16 -1.98 -3.87 -1.27 -0.79 -80.03%
DPS 0.82 0.82 0.82 0.82 3.87 3.87 3.87 -64.35%
NAPS 1.1898 1.186 1.2005 1.0501 1.202 1.5165 1.4274 -11.40%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.43 0.50 0.56 0.50 0.51 0.54 0.50 -
P/RPS 0.22 0.26 0.30 0.24 0.30 0.39 0.33 -23.62%
P/EPS -545.61 -62.86 -318.59 -20.76 -12.34 -49.56 -69.33 294.16%
EY -0.18 -1.59 -0.31 -4.82 -8.10 -2.02 -1.44 -74.90%
DY 2.04 1.77 1.57 2.00 8.10 6.12 7.02 -56.02%
P/NAPS 0.34 0.39 0.43 0.39 0.40 0.42 0.39 -8.71%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 26/08/04 26/05/04 25/02/04 19/11/03 20/08/03 28/05/03 -
Price 0.38 0.45 0.52 0.52 0.49 0.56 0.51 -
P/RPS 0.19 0.23 0.27 0.25 0.29 0.40 0.34 -32.08%
P/EPS -482.17 -56.57 -295.84 -21.59 -11.86 -51.40 -70.72 258.30%
EY -0.21 -1.77 -0.34 -4.63 -8.43 -1.95 -1.41 -71.80%
DY 2.31 1.96 1.69 1.92 8.43 5.90 6.88 -51.59%
P/NAPS 0.30 0.35 0.40 0.41 0.38 0.43 0.39 -16.00%

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