[MUDA] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 42.82%
YoY- -277.41%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 613,450 582,044 567,861 526,630 487,252 428,302 455,935 5.06%
PBT -13,218 11,530 6,016 -3,447 -4,360 4,278 40,135 -
Tax -7,522 -3,081 -7,789 -1,037 5,724 650 -183 85.71%
NP -20,740 8,449 -1,773 -4,484 1,364 4,928 39,952 -
-
NP to SH -23,004 7,582 -1,773 -6,031 -1,598 4,928 39,952 -
-
Tax Rate - 26.72% 129.47% - - -15.19% 0.46% -
Total Cost 634,190 573,595 569,634 531,114 485,888 423,374 415,983 7.27%
-
Net Worth 367,721 387,651 388,665 491,392 461,089 391,974 370,600 -0.12%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 5,701 7,125 5,916 3,841 3,329 4,248 6,075 -1.05%
Div Payout % 0.00% 93.98% 0.00% 0.00% 0.00% 86.21% 15.21% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 367,721 387,651 388,665 491,392 461,089 391,974 370,600 -0.12%
NOSH 285,055 285,037 295,833 384,140 332,916 283,218 243,017 2.69%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -3.38% 1.45% -0.31% -0.85% 0.28% 1.15% 8.76% -
ROE -6.26% 1.96% -0.46% -1.23% -0.35% 1.26% 10.78% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 215.20 204.20 191.95 137.09 146.36 151.23 187.61 2.31%
EPS -8.07 2.66 -0.62 -1.57 0.48 1.74 16.21 -
DPS 2.00 2.50 2.00 1.00 1.00 1.50 2.50 -3.64%
NAPS 1.29 1.36 1.3138 1.2792 1.385 1.384 1.525 -2.74%
Adjusted Per Share Value based on latest NOSH - 250,400
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 201.10 190.81 186.16 172.64 159.73 140.41 149.47 5.06%
EPS -7.54 2.49 -0.58 -1.98 -0.52 1.62 13.10 -
DPS 1.87 2.34 1.94 1.26 1.09 1.39 1.99 -1.03%
NAPS 1.2055 1.2708 1.2741 1.6109 1.5116 1.285 1.2149 -0.12%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.32 0.29 0.37 0.50 0.61 0.69 0.70 -
P/RPS 0.15 0.14 0.19 0.36 0.42 0.46 0.37 -13.96%
P/EPS -3.97 10.90 -61.74 -31.85 -127.08 39.66 4.26 -
EY -25.22 9.17 -1.62 -3.14 -0.79 2.52 23.49 -
DY 6.25 8.62 5.41 2.00 1.64 2.17 3.57 9.77%
P/NAPS 0.25 0.21 0.28 0.39 0.44 0.50 0.46 -9.65%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 25/02/04 28/02/03 27/02/02 28/02/01 -
Price 0.37 0.31 0.37 0.52 0.56 0.67 0.72 -
P/RPS 0.17 0.15 0.19 0.38 0.38 0.44 0.38 -12.54%
P/EPS -4.58 11.65 -61.74 -33.12 -116.67 38.51 4.38 -
EY -21.81 8.58 -1.62 -3.02 -0.86 2.60 22.83 -
DY 5.41 8.06 5.41 1.92 1.79 2.24 3.47 7.67%
P/NAPS 0.29 0.23 0.28 0.41 0.40 0.48 0.47 -7.72%

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