[MUDA] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -101.83%
YoY- 98.0%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 623,802 580,222 573,718 528,160 487,530 462,684 422,068 6.72%
PBT 16,676 5,250 16,950 13,120 -10,352 -2,474 8,896 11.03%
Tax -4,838 -5,910 -8,574 -13,274 5,240 2,474 -820 34.40%
NP 11,838 -660 8,376 -154 -5,112 0 8,076 6.57%
-
NP to SH 9,478 -2,464 8,234 -154 -7,710 -3,134 8,076 2.70%
-
Tax Rate 29.01% 112.57% 50.58% 101.17% - - 9.22% -
Total Cost 611,964 580,882 565,342 528,314 492,642 462,684 413,992 6.72%
-
Net Worth 371,126 389,655 360,109 327,840 555,548 391,465 392,022 -0.90%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 371,126 389,655 360,109 327,840 555,548 391,465 392,022 -0.90%
NOSH 285,481 286,511 283,931 256,666 428,333 284,909 280,416 0.29%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 1.90% -0.11% 1.46% -0.03% -1.05% 0.00% 1.91% -
ROE 2.55% -0.63% 2.29% -0.05% -1.39% -0.80% 2.06% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 218.51 202.51 202.06 205.78 113.82 162.40 150.51 6.40%
EPS 3.32 -0.86 2.90 -0.06 -1.80 -1.10 2.88 2.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.36 1.2683 1.2773 1.297 1.374 1.398 -1.20%
Adjusted Per Share Value based on latest NOSH - 283,246
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 204.50 190.21 188.08 173.14 159.82 151.68 138.36 6.72%
EPS 3.11 -0.81 2.70 -0.05 -2.53 -1.03 2.65 2.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2166 1.2774 1.1805 1.0747 1.8212 1.2833 1.2851 -0.90%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.42 0.37 0.31 0.50 0.54 0.66 0.75 -
P/RPS 0.19 0.18 0.15 0.24 0.47 0.41 0.50 -14.88%
P/EPS 12.65 -43.02 10.69 -833.33 -30.00 -60.00 26.04 -11.33%
EY 7.90 -2.32 9.35 -0.12 -3.33 -1.67 3.84 12.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.27 0.24 0.39 0.42 0.48 0.54 -8.34%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 24/08/06 25/08/05 26/08/04 20/08/03 29/08/02 02/10/01 -
Price 0.35 0.31 0.31 0.45 0.56 0.73 0.67 -
P/RPS 0.16 0.15 0.15 0.22 0.49 0.45 0.45 -15.82%
P/EPS 10.54 -36.05 10.69 -750.00 -31.11 -66.36 23.26 -12.35%
EY 9.49 -2.77 9.35 -0.13 -3.21 -1.51 4.30 14.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.24 0.35 0.43 0.53 0.48 -9.13%

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