[MUDA] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -14.44%
YoY- 351.26%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 825,162 658,630 601,644 577,489 538,626 495,742 498,289 8.76%
PBT 67,032 16,672 4,394 14,692 7,209 -11,304 4,189 58.67%
Tax -157 -4,088 -4,300 -7,384 -10,013 2,489 -1,130 -28.01%
NP 66,874 12,584 94 7,308 -2,804 -8,814 3,058 67.14%
-
NP to SH 62,957 10,240 -2,784 7,045 -2,804 -10,546 2,630 69.68%
-
Tax Rate 0.23% 24.52% 97.86% 50.26% 138.90% - 26.98% -
Total Cost 758,288 646,046 601,549 570,181 541,430 504,557 495,230 7.35%
-
Net Worth 413,588 366,933 388,997 377,534 361,289 437,777 337,602 3.43%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 413,588 366,933 388,997 377,534 361,289 437,777 337,602 3.43%
NOSH 287,214 284,444 286,027 285,621 284,189 340,948 243,580 2.78%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 8.10% 1.91% 0.02% 1.27% -0.52% -1.78% 0.61% -
ROE 15.22% 2.79% -0.72% 1.87% -0.78% -2.41% 0.78% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 287.30 231.55 210.34 202.19 189.53 145.40 204.57 5.81%
EPS 21.92 3.60 -0.97 2.47 -0.99 -3.09 1.08 65.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.29 1.36 1.3218 1.2713 1.284 1.386 0.63%
Adjusted Per Share Value based on latest NOSH - 284,634
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 270.50 215.91 197.23 189.31 176.57 162.51 163.35 8.76%
EPS 20.64 3.36 -0.91 2.31 -0.92 -3.46 0.86 69.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3558 1.2029 1.2752 1.2376 1.1844 1.4351 1.1067 3.43%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.70 0.35 0.31 0.31 0.43 0.51 0.65 -
P/RPS 0.24 0.15 0.15 0.15 0.23 0.35 0.32 -4.67%
P/EPS 3.19 9.72 -31.85 12.57 -43.58 -16.49 60.19 -38.68%
EY 31.31 10.29 -3.14 7.96 -2.29 -6.07 1.66 63.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.27 0.23 0.23 0.34 0.40 0.47 0.69%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 29/11/07 21/11/06 15/11/05 24/11/04 19/11/03 28/11/02 -
Price 0.63 0.35 0.34 0.30 0.38 0.49 0.64 -
P/RPS 0.22 0.15 0.16 0.15 0.20 0.34 0.31 -5.55%
P/EPS 2.87 9.72 -34.93 12.16 -38.51 -15.84 59.26 -39.59%
EY 34.79 10.29 -2.86 8.22 -2.60 -6.31 1.69 65.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.27 0.25 0.23 0.30 0.38 0.46 -0.73%

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