[MUDA] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -1720.78%
YoY- 73.41%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 658,630 601,644 577,489 538,626 495,742 498,289 426,721 7.49%
PBT 16,672 4,394 14,692 7,209 -11,304 4,189 6,417 17.24%
Tax -4,088 -4,300 -7,384 -10,013 2,489 -1,130 -956 27.38%
NP 12,584 94 7,308 -2,804 -8,814 3,058 5,461 14.92%
-
NP to SH 10,240 -2,784 7,045 -2,804 -10,546 2,630 5,461 11.04%
-
Tax Rate 24.52% 97.86% 50.26% 138.90% - 26.98% 14.90% -
Total Cost 646,046 601,549 570,181 541,430 504,557 495,230 421,260 7.38%
-
Net Worth 366,933 388,997 377,534 361,289 437,777 337,602 394,063 -1.18%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 366,933 388,997 377,534 361,289 437,777 337,602 394,063 -1.18%
NOSH 284,444 286,027 285,621 284,189 340,948 243,580 282,482 0.11%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 1.91% 0.02% 1.27% -0.52% -1.78% 0.61% 1.28% -
ROE 2.79% -0.72% 1.87% -0.78% -2.41% 0.78% 1.39% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 231.55 210.34 202.19 189.53 145.40 204.57 151.06 7.37%
EPS 3.60 -0.97 2.47 -0.99 -3.09 1.08 1.93 10.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.36 1.3218 1.2713 1.284 1.386 1.395 -1.29%
Adjusted Per Share Value based on latest NOSH - 285,492
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 215.91 197.23 189.31 176.57 162.52 163.35 139.89 7.49%
EPS 3.36 -0.91 2.31 -0.92 -3.46 0.86 1.79 11.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2029 1.2752 1.2376 1.1844 1.4351 1.1067 1.2918 -1.18%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.35 0.31 0.31 0.43 0.51 0.65 0.66 -
P/RPS 0.15 0.15 0.15 0.23 0.35 0.32 0.44 -16.41%
P/EPS 9.72 -31.85 12.57 -43.58 -16.49 60.19 34.14 -18.88%
EY 10.29 -3.14 7.96 -2.29 -6.07 1.66 2.93 23.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.23 0.34 0.40 0.47 0.47 -8.82%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 21/11/06 15/11/05 24/11/04 19/11/03 28/11/02 28/11/01 -
Price 0.35 0.34 0.30 0.38 0.49 0.64 0.67 -
P/RPS 0.15 0.16 0.15 0.20 0.34 0.31 0.44 -16.41%
P/EPS 9.72 -34.93 12.16 -38.51 -15.84 59.26 34.66 -19.08%
EY 10.29 -2.86 8.22 -2.60 -6.31 1.69 2.89 23.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.23 0.30 0.38 0.46 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