[MUDA] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -18.6%
YoY- 5446.75%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 806,980 623,802 580,222 573,718 528,160 487,530 462,684 9.70%
PBT 71,238 16,676 5,250 16,950 13,120 -10,352 -2,474 -
Tax 1,470 -4,838 -5,910 -8,574 -13,274 5,240 2,474 -8.30%
NP 72,708 11,838 -660 8,376 -154 -5,112 0 -
-
NP to SH 69,334 9,478 -2,464 8,234 -154 -7,710 -3,134 -
-
Tax Rate -2.06% 29.01% 112.57% 50.58% 101.17% - - -
Total Cost 734,272 611,964 580,882 565,342 528,314 492,642 462,684 7.99%
-
Net Worth 410,868 371,126 389,655 360,109 327,840 555,548 391,465 0.80%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 410,868 371,126 389,655 360,109 327,840 555,548 391,465 0.80%
NOSH 285,325 285,481 286,511 283,931 256,666 428,333 284,909 0.02%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 9.01% 1.90% -0.11% 1.46% -0.03% -1.05% 0.00% -
ROE 16.87% 2.55% -0.63% 2.29% -0.05% -1.39% -0.80% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 282.83 218.51 202.51 202.06 205.78 113.82 162.40 9.67%
EPS 24.30 3.32 -0.86 2.90 -0.06 -1.80 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.30 1.36 1.2683 1.2773 1.297 1.374 0.78%
Adjusted Per Share Value based on latest NOSH - 283,571
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 264.55 204.50 190.21 188.08 173.14 159.82 151.68 9.70%
EPS 22.73 3.11 -0.81 2.70 -0.05 -2.53 -1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3469 1.2166 1.2774 1.1805 1.0747 1.8212 1.2833 0.80%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.81 0.42 0.37 0.31 0.50 0.54 0.66 -
P/RPS 0.29 0.19 0.18 0.15 0.24 0.47 0.41 -5.60%
P/EPS 3.33 12.65 -43.02 10.69 -833.33 -30.00 -60.00 -
EY 30.00 7.90 -2.32 9.35 -0.12 -3.33 -1.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.32 0.27 0.24 0.39 0.42 0.48 2.60%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 28/08/07 24/08/06 25/08/05 26/08/04 20/08/03 29/08/02 -
Price 0.80 0.35 0.31 0.31 0.45 0.56 0.73 -
P/RPS 0.28 0.16 0.15 0.15 0.22 0.49 0.45 -7.59%
P/EPS 3.29 10.54 -36.05 10.69 -750.00 -31.11 -66.36 -
EY 30.37 9.49 -2.77 9.35 -0.13 -3.21 -1.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.27 0.23 0.24 0.35 0.43 0.53 0.92%

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