[MUDA] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -51.63%
YoY- -39.73%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 526,630 485,342 499,674 510,619 487,252 481,978 448,611 11.24%
PBT -3,448 -15,980 -8,299 -5,576 -4,361 2,605 -1,408 81.38%
Tax -1,036 8,439 8,674 6,642 5,725 520 731 -
NP -4,484 -7,541 375 1,066 1,364 3,125 -677 251.47%
-
NP to SH -6,032 -11,802 -3,886 -2,423 -1,598 3,125 -677 328.07%
-
Tax Rate - - - - - -19.96% - -
Total Cost 531,114 492,883 499,299 509,553 485,888 478,853 449,288 11.76%
-
Net Worth 320,311 366,663 462,596 435,430 1,633,460 383,086 395,024 -13.01%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 2,504 11,793 11,793 11,793 11,793 4,298 4,298 -30.17%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 137.54% 0.00% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 320,311 366,663 462,596 435,430 1,633,460 383,086 395,024 -13.01%
NOSH 250,400 285,563 356,666 335,980 1,179,393 276,397 287,499 -8.77%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -0.85% -1.55% 0.08% 0.21% 0.28% 0.65% -0.15% -
ROE -1.88% -3.22% -0.84% -0.56% -0.10% 0.82% -0.17% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 210.32 169.96 140.10 151.98 41.31 174.38 156.04 21.95%
EPS -2.41 -4.13 -1.09 -0.72 -0.14 1.13 -0.24 363.49%
DPS 1.00 4.13 3.31 3.51 1.00 1.56 1.50 -23.62%
NAPS 1.2792 1.284 1.297 1.296 1.385 1.386 1.374 -4.64%
Adjusted Per Share Value based on latest NOSH - 335,980
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 172.64 159.11 163.80 167.39 159.73 158.00 147.06 11.25%
EPS -1.98 -3.87 -1.27 -0.79 -0.52 1.02 -0.22 330.94%
DPS 0.82 3.87 3.87 3.87 3.87 1.41 1.41 -30.25%
NAPS 1.0501 1.202 1.5165 1.4274 5.3548 1.2558 1.295 -13.00%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.50 0.51 0.54 0.50 0.61 0.65 0.66 -
P/RPS 0.24 0.30 0.39 0.33 1.48 0.37 0.42 -31.06%
P/EPS -20.76 -12.34 -49.56 -69.33 -450.21 57.49 -280.28 -82.27%
EY -4.82 -8.10 -2.02 -1.44 -0.22 1.74 -0.36 461.19%
DY 2.00 8.10 6.12 7.02 1.64 2.39 2.27 -8.07%
P/NAPS 0.39 0.40 0.42 0.39 0.44 0.47 0.48 -12.89%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 19/11/03 20/08/03 28/05/03 28/02/03 28/11/02 29/08/02 -
Price 0.52 0.49 0.56 0.51 0.56 0.64 0.73 -
P/RPS 0.25 0.29 0.40 0.34 1.36 0.37 0.47 -34.27%
P/EPS -21.59 -11.86 -51.40 -70.72 -413.30 56.61 -310.01 -82.99%
EY -4.63 -8.43 -1.95 -1.41 -0.24 1.77 -0.32 490.89%
DY 1.92 8.43 5.90 6.88 1.79 2.43 2.05 -4.26%
P/NAPS 0.41 0.38 0.43 0.39 0.40 0.46 0.53 -15.69%

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