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

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 226,056 190,076 347,476 346,332 0 -
PBT 34,028 24,876 39,052 34,956 0 -
Tax -9,368 -13,468 -14,168 -10,340 0 -
NP 24,660 11,408 24,884 24,616 0 -
-
NP to SH 22,076 10,012 24,884 24,616 0 -
-
Tax Rate 27.53% 54.14% 36.28% 29.58% - -
Total Cost 201,396 178,668 322,592 321,716 0 -
-
Net Worth 155,767 143,415 140,210 102,566 0 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 155,767 143,415 140,210 102,566 0 -
NOSH 134,282 135,297 136,126 120,666 0 -
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 10.91% 6.00% 7.16% 7.11% 0.00% -
ROE 14.17% 6.98% 17.75% 24.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 168.34 140.49 255.26 287.02 0.00 -
EPS 16.44 7.40 18.28 20.40 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.06 1.03 0.85 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,666
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 12.04 10.12 18.50 18.44 0.00 -
EPS 1.18 0.53 1.32 1.31 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0829 0.0764 0.0747 0.0546 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 30/03/07 31/03/06 31/03/05 - - -
Price 2.25 0.76 0.88 0.00 0.00 -
P/RPS 1.34 0.54 0.34 0.00 0.00 -
P/EPS 13.69 10.27 4.81 0.00 0.00 -
EY 7.31 9.74 20.77 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 0.72 0.85 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 16/05/07 26/05/06 24/05/05 25/05/04 - -
Price 2.81 0.76 0.86 0.96 0.00 -
P/RPS 1.67 0.54 0.34 0.33 0.00 -
P/EPS 17.09 10.27 4.70 4.71 0.00 -
EY 5.85 9.74 21.26 21.25 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 0.72 0.83 1.13 0.00 -

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