[MUDA] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -11054.29%
YoY- -403.4%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 656,190 635,240 621,312 613,450 600,161 585,297 584,129 8.05%
PBT -4,010 -7,505 -8,875 -13,218 3,807 5,680 8,042 -
Tax -7,363 -6,986 -8,528 -7,522 -768 -1,749 -2,066 133.13%
NP -11,373 -14,491 -17,403 -20,740 3,039 3,931 5,976 -
-
NP to SH -13,236 -17,033 -19,946 -23,004 210 2,233 4,919 -
-
Tax Rate - - - - 20.17% 30.79% 25.69% -
Total Cost 667,563 649,731 638,715 634,190 597,122 581,366 578,153 10.05%
-
Net Worth 368,338 368,671 366,209 367,597 388,053 392,968 372,519 -0.74%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 5,699 5,699 5,699 5,699 7,092 7,092 7,092 -13.55%
Div Payout % 0.00% 0.00% 0.00% 0.00% 3,377.42% 317.63% 144.19% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 368,338 368,671 366,209 367,597 388,053 392,968 372,519 -0.74%
NOSH 285,533 283,593 283,883 284,959 285,333 288,947 267,999 4.31%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -1.73% -2.28% -2.80% -3.38% 0.51% 0.67% 1.02% -
ROE -3.59% -4.62% -5.45% -6.26% 0.05% 0.57% 1.32% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 229.81 224.00 218.86 215.28 210.34 202.56 217.96 3.58%
EPS -4.64 -6.01 -7.03 -8.07 0.07 0.77 1.84 -
DPS 2.00 2.00 2.00 2.00 2.49 2.45 2.65 -17.09%
NAPS 1.29 1.30 1.29 1.29 1.36 1.36 1.39 -4.85%
Adjusted Per Share Value based on latest NOSH - 284,959
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 215.11 208.25 203.68 201.10 196.75 191.87 191.49 8.05%
EPS -4.34 -5.58 -6.54 -7.54 0.07 0.73 1.61 -
DPS 1.87 1.87 1.87 1.87 2.33 2.33 2.33 -13.62%
NAPS 1.2075 1.2086 1.2005 1.2051 1.2721 1.2882 1.2212 -0.74%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.35 0.42 0.34 0.32 0.31 0.37 0.35 -
P/RPS 0.15 0.19 0.16 0.15 0.15 0.18 0.16 -4.20%
P/EPS -7.55 -6.99 -4.84 -3.96 421.21 47.88 19.07 -
EY -13.24 -14.30 -20.67 -25.23 0.24 2.09 5.24 -
DY 5.71 4.76 5.88 6.25 8.02 6.63 7.56 -17.04%
P/NAPS 0.27 0.32 0.26 0.25 0.23 0.27 0.25 5.25%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 28/08/07 29/05/07 28/02/07 21/11/06 24/08/06 30/05/06 -
Price 0.35 0.35 0.32 0.37 0.34 0.31 0.37 -
P/RPS 0.15 0.16 0.15 0.17 0.16 0.15 0.17 -7.99%
P/EPS -7.55 -5.83 -4.55 -4.58 461.97 40.11 20.16 -
EY -13.24 -17.16 -21.96 -21.82 0.22 2.49 4.96 -
DY 5.71 5.71 6.25 5.41 7.31 7.92 7.15 -13.91%
P/NAPS 0.27 0.27 0.25 0.29 0.25 0.23 0.27 0.00%

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