[MUDA] QoQ TTM Result on 31-Mar-2004 [#1]

Stock

[MUDA] MUDA HOLDINGS BHD

Announcement Date

26-May-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

31-Mar-2004 [#1]

Profit Trend

QoQ- 91.71%

YoY- 79.36%

Quarter Report

MUDA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
TTM Result
Revenue	567,861	558,793	546,945	539,657	526,630	485,342	499,674	8.86%
YoY %	1.62%	2.17%	1.35%	2.47%	8.51%	-2.87%	-	-
Horiz. %	113.65%	111.83%	109.46%	108.00%	105.39%	97.13%	100.00%	-
PBT	6,016	10,437	8,288	4,014	-3,448	-15,980	-8,299	-
YoY %	-42.36%	25.93%	106.48%	216.42%	78.42%	-92.55%	-	-
Horiz. %	-72.49%	-125.76%	-99.87%	-48.37%	41.55%	192.55%	100.00%	-
Tax	-7,789	-10,413	-10,292	-3,493	-1,036	8,439	8,674	-
YoY %	25.20%	-1.18%	-194.65%	-237.16%	-112.28%	-2.71%	-	-
Horiz. %	-89.80%	-120.05%	-118.65%	-40.27%	-11.94%	97.29%	100.00%	-
NP	-1,773	24	-2,004	521	-4,484	-7,541	375	-
YoY %	-7,487.50%	101.20%	-484.64%	111.62%	40.54%	-2,110.93%	-	-
Horiz. %	-472.80%	6.40%	-534.40%	138.93%	-1,195.73%	-2,010.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,773	-225	-2,253	-500	-6,032	-11,802	-3,886	-40.59%
YoY %	-688.00%	90.01%	-350.60%	91.71%	48.89%	-203.71%	-	-
Horiz. %	45.63%	5.79%	57.98%	12.87%	155.22%	303.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	129.47%	99.77%	124.18%	87.02%	-	-	-	-
YoY %	29.77%	-19.66%	42.70%	0.00%	-	-	-	-
Horiz. %	148.78%	114.65%	142.70%	100.00%	-	-	-	-
Total Cost	569,634	558,769	548,949	539,136	531,114	492,883	499,299	9.13%
YoY %	1.94%	1.79%	1.82%	1.51%	7.76%	-1.29%	-	-
Horiz. %	114.09%	111.91%	109.94%	107.98%	106.37%	98.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	371,773	362,947	361,791	366,213	320,311	366,663	462,596	-13.50%
YoY %	2.43%	0.32%	-1.21%	14.33%	-12.64%	-20.74%	-	-
Horiz. %	80.37%	78.46%	78.21%	79.16%	69.24%	79.26%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Dividend
Div	5,916	2,504	2,504	2,504	2,504	11,793	11,793	-36.73%
YoY %	136.26%	0.00%	0.00%	0.00%	-78.77%	0.00%	-	-
Horiz. %	50.17%	21.23%	21.23%	21.23%	21.23%	100.00%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Equity
Net Worth	371,773	362,947	361,791	366,213	320,311	366,663	462,596	-13.50%
YoY %	2.43%	0.32%	-1.21%	14.33%	-12.64%	-20.74%	-	-
Horiz. %	80.37%	78.46%	78.21%	79.16%	69.24%	79.26%	100.00%	-
NOSH	295,833	285,492	283,246	284,459	250,400	285,563	356,666	-11.67%
YoY %	3.62%	0.79%	-0.43%	13.60%	-12.31%	-19.94%	-	-
Horiz. %	82.94%	80.04%	79.41%	79.76%	70.21%	80.06%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Ratio Analysis
NP Margin	-0.31%	0.00%	-0.37%	0.10%	-0.85%	-1.55%	0.08%	-
YoY %	0.00%	0.00%	-470.00%	111.76%	45.16%	-2,037.50%	-	-
Horiz. %	-387.50%	0.00%	-462.50%	125.00%	-1,062.50%	-1,937.50%	100.00%	-
ROE	-0.48%	-0.06%	-0.62%	-0.14%	-1.88%	-3.22%	-0.84%	-
YoY %	-700.00%	90.32%	-342.86%	92.55%	41.61%	-283.33%	-	-
Horiz. %	57.14%	7.14%	73.81%	16.67%	223.81%	383.33%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Per Share
RPS	191.95	195.73	193.10	189.71	210.32	169.96	140.10	23.24%
YoY %	-1.93%	1.36%	1.79%	-9.80%	23.75%	21.31%	-	-
Horiz. %	137.01%	139.71%	137.83%	135.41%	150.12%	121.31%	100.00%	-
EPS	-0.60	-0.08	-0.80	-0.18	-2.41	-4.13	-1.09	-32.71%
YoY %	-650.00%	90.00%	-344.44%	92.53%	41.65%	-278.90%	-	-
Horiz. %	55.05%	7.34%	73.39%	16.51%	221.10%	378.90%	100.00%	-
DPS	2.00	0.88	0.88	0.88	1.00	4.13	3.31	-28.41%
YoY %	127.27%	0.00%	0.00%	-12.00%	-75.79%	24.77%	-	-
Horiz. %	60.42%	26.59%	26.59%	26.59%	30.21%	124.77%	100.00%	-
NAPS	1.2567	1.2713	1.2773	1.2874	1.2792	1.284	1.297	-2.07%
YoY %	-1.15%	-0.47%	-0.78%	0.64%	-0.37%	-1.00%	-	-
Horiz. %	96.89%	98.02%	98.48%	99.26%	98.63%	99.00%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 284,459
RPS	186.15	183.18	179.30	176.91	172.64	159.10	163.80	8.85%
YoY %	1.62%	2.16%	1.35%	2.47%	8.51%	-2.87%	-	-
Horiz. %	113.64%	111.83%	109.46%	108.00%	105.40%	97.13%	100.00%	-
EPS	-0.58	-0.07	-0.74	-0.16	-1.98	-3.87	-1.27	-40.55%
YoY %	-728.57%	90.54%	-362.50%	91.92%	48.84%	-204.72%	-	-
Horiz. %	45.67%	5.51%	58.27%	12.60%	155.91%	304.72%	100.00%	-
DPS	1.94	0.82	0.82	0.82	0.82	3.87	3.87	-36.76%
YoY %	136.59%	0.00%	0.00%	0.00%	-78.81%	0.00%	-	-
Horiz. %	50.13%	21.19%	21.19%	21.19%	21.19%	100.00%	100.00%	-
NAPS	1.2187	1.1898	1.186	1.2005	1.05	1.202	1.5165	-13.50%
YoY %	2.43%	0.32%	-1.21%	14.33%	-12.65%	-20.74%	-	-
Horiz. %	80.36%	78.46%	78.21%	79.16%	69.24%	79.26%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	-
Price	0.37	0.43	0.50	0.56	0.50	0.51	0.54	-
P/RPS	0.19	0.22	0.26	0.30	0.24	0.30	0.39	-37.95%
YoY %	-13.64%	-15.38%	-13.33%	25.00%	-20.00%	-23.08%	-	-
Horiz. %	48.72%	56.41%	66.67%	76.92%	61.54%	76.92%	100.00%	-
P/EPS	-61.74	-545.61	-62.86	-318.59	-20.76	-12.34	-49.56	15.70%
YoY %	88.68%	-767.98%	80.27%	-1,434.63%	-68.23%	75.10%	-	-
Horiz. %	124.58%	1,100.91%	126.84%	642.84%	41.89%	24.90%	100.00%	-
EY	-1.62	-0.18	-1.59	-0.31	-4.82	-8.10	-2.02	-13.62%
YoY %	-800.00%	88.68%	-412.90%	93.57%	40.49%	-300.99%	-	-
Horiz. %	80.20%	8.91%	78.71%	15.35%	238.61%	400.99%	100.00%	-
DY	5.41	2.04	1.77	1.57	2.00	8.10	6.12	-7.85%
YoY %	165.20%	15.25%	12.74%	-21.50%	-75.31%	32.35%	-	-
Horiz. %	88.40%	33.33%	28.92%	25.65%	32.68%	132.35%	100.00%	-
P/NAPS	0.29	0.34	0.39	0.43	0.39	0.40	0.42	-21.79%
YoY %	-14.71%	-12.82%	-9.30%	10.26%	-2.50%	-4.76%	-	-
Horiz. %	69.05%	80.95%	92.86%	102.38%	92.86%	95.24%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	28/02/05	24/11/04	26/08/04	26/05/04	25/02/04	19/11/03	20/08/03	-
Price	0.37	0.38	0.45	0.52	0.52	0.49	0.56	-
P/RPS	0.19	0.19	0.23	0.27	0.25	0.29	0.40	-38.98%
YoY %	0.00%	-17.39%	-14.81%	8.00%	-13.79%	-27.50%	-	-
Horiz. %	47.50%	47.50%	57.50%	67.50%	62.50%	72.50%	100.00%	-
P/EPS	-61.74	-482.17	-56.57	-295.84	-21.59	-11.86	-51.40	12.93%
YoY %	87.20%	-752.34%	80.88%	-1,270.26%	-82.04%	76.93%	-	-
Horiz. %	120.12%	938.07%	110.06%	575.56%	42.00%	23.07%	100.00%	-
EY	-1.62	-0.21	-1.77	-0.34	-4.63	-8.43	-1.95	-11.57%
YoY %	-671.43%	88.14%	-420.59%	92.66%	45.08%	-332.31%	-	-
Horiz. %	83.08%	10.77%	90.77%	17.44%	237.44%	432.31%	100.00%	-
DY	5.41	2.31	1.96	1.69	1.92	8.43	5.90	-5.59%
YoY %	134.20%	17.86%	15.98%	-11.98%	-77.22%	42.88%	-	-
Horiz. %	91.69%	39.15%	33.22%	28.64%	32.54%	142.88%	100.00%	-
P/NAPS	0.29	0.30	0.35	0.40	0.41	0.38	0.43	-23.00%
YoY %	-3.33%	-14.29%	-12.50%	-2.44%	7.89%	-11.63%	-	-
Horiz. %	67.44%	69.77%	81.40%	93.02%	95.35%	88.37%	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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos