[MUDA] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 239.61%
YoY- 161.42%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 617,780 586,332 577,996 544,308 492,200 398,732 415,908 6.81%
PBT 20,408 3,036 16,988 15,244 -14,604 -9,744 17,008 3.08%
Tax -6,280 -2,256 -6,316 -6,824 3,004 9,744 -768 41.91%
NP 14,128 780 10,672 8,420 -11,600 0 16,240 -2.29%
-
NP to SH 11,696 -536 10,116 8,420 -13,708 -10,408 16,240 -5.32%
-
Tax Rate 30.77% 74.31% 37.18% 44.77% - - 4.52% -
Total Cost 603,652 585,552 567,324 535,888 503,800 398,732 399,668 7.11%
-
Net Worth 366,209 372,519 359,174 366,213 435,430 391,729 386,114 -0.87%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 366,209 372,519 359,174 366,213 435,430 391,729 386,114 -0.87%
NOSH 283,883 267,999 284,157 284,459 335,980 285,934 276,190 0.45%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 2.29% 0.13% 1.85% 1.55% -2.36% 0.00% 3.90% -
ROE 3.19% -0.14% 2.82% 2.30% -3.15% -2.66% 4.21% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 217.62 218.78 203.41 191.35 146.50 139.45 150.59 6.32%
EPS 4.12 -0.20 3.56 2.96 -4.08 -3.64 5.88 -5.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.39 1.264 1.2874 1.296 1.37 1.398 -1.33%
Adjusted Per Share Value based on latest NOSH - 284,459
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 202.52 192.21 189.48 178.43 161.35 130.71 136.34 6.81%
EPS 3.83 -0.18 3.32 2.76 -4.49 -3.41 5.32 -5.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2005 1.2212 1.1774 1.2005 1.4274 1.2841 1.2657 -0.87%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.34 0.35 0.33 0.56 0.50 0.71 0.66 -
P/RPS 0.16 0.16 0.16 0.29 0.34 0.51 0.44 -15.50%
P/EPS 8.25 -175.00 9.27 18.92 -12.25 -19.51 11.22 -4.99%
EY 12.12 -0.57 10.79 5.29 -8.16 -5.13 8.91 5.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.26 0.43 0.39 0.52 0.47 -9.39%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 30/05/06 30/05/05 26/05/04 28/05/03 24/05/02 30/05/01 -
Price 0.32 0.37 0.30 0.52 0.51 0.69 0.74 -
P/RPS 0.15 0.17 0.15 0.27 0.35 0.49 0.49 -17.89%
P/EPS 7.77 -185.00 8.43 17.57 -12.50 -18.96 12.59 -7.72%
EY 12.88 -0.54 11.87 5.69 -8.00 -5.28 7.95 8.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.24 0.40 0.39 0.50 0.53 -11.76%

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