[MUDA] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -36.79%
YoY- -500.91%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 601,644 577,489 538,626 495,742 498,289 426,721 443,437 5.21%
PBT 4,394 14,692 7,209 -11,304 4,189 6,417 50,318 -33.38%
Tax -4,300 -7,384 -10,013 2,489 -1,130 -956 -1,201 23.67%
NP 94 7,308 -2,804 -8,814 3,058 5,461 49,117 -64.74%
-
NP to SH -2,784 7,045 -2,804 -10,546 2,630 5,461 49,117 -
-
Tax Rate 97.86% 50.26% 138.90% - 26.98% 14.90% 2.39% -
Total Cost 601,549 570,181 541,430 504,557 495,230 421,260 394,320 7.28%
-
Net Worth 388,997 377,534 361,289 437,777 337,602 394,063 349,178 1.81%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 388,997 377,534 361,289 437,777 337,602 394,063 349,178 1.81%
NOSH 286,027 285,621 284,189 340,948 243,580 282,482 161,357 10.00%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.02% 1.27% -0.52% -1.78% 0.61% 1.28% 11.08% -
ROE -0.72% 1.87% -0.78% -2.41% 0.78% 1.39% 14.07% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 210.34 202.19 189.53 145.40 204.57 151.06 274.82 -4.35%
EPS -0.97 2.47 -0.99 -3.09 1.08 1.93 30.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.3218 1.2713 1.284 1.386 1.395 2.164 -7.44%
Adjusted Per Share Value based on latest NOSH - 285,563
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 197.23 189.31 176.57 162.52 163.35 139.89 145.37 5.21%
EPS -0.91 2.31 -0.92 -3.46 0.86 1.79 16.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2752 1.2376 1.1844 1.4351 1.1067 1.2918 1.1447 1.81%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.31 0.31 0.43 0.51 0.65 0.66 1.74 -
P/RPS 0.15 0.15 0.23 0.35 0.32 0.44 0.63 -21.26%
P/EPS -31.85 12.57 -43.58 -16.49 60.19 34.14 5.72 -
EY -3.14 7.96 -2.29 -6.07 1.66 2.93 17.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.34 0.40 0.47 0.47 0.80 -18.75%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 21/11/06 15/11/05 24/11/04 19/11/03 28/11/02 28/11/01 29/11/00 -
Price 0.34 0.30 0.38 0.49 0.64 0.67 0.88 -
P/RPS 0.16 0.15 0.20 0.34 0.31 0.44 0.32 -10.90%
P/EPS -34.93 12.16 -38.51 -15.84 59.26 34.66 2.89 -
EY -2.86 8.22 -2.60 -6.31 1.69 2.89 34.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.30 0.38 0.46 0.48 0.41 -7.91%

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