[MUDA] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -12.49%
YoY- -146.01%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 290,111 286,859 264,080 243,765 231,342 211,034 224,490 4.36%
PBT 2,625 8,475 6,560 -5,176 -1,237 4,448 16,388 -26.29%
Tax -2,955 -4,287 -6,637 2,620 1,237 -410 -541 32.68%
NP -330 4,188 -77 -2,556 0 4,038 15,847 -
-
NP to SH -1,232 4,117 -77 -3,855 -1,567 4,038 15,847 -
-
Tax Rate 112.57% 50.58% 101.17% - - 9.22% 3.30% -
Total Cost 290,441 282,671 264,157 246,321 231,342 206,996 208,643 5.66%
-
Net Worth 389,655 360,109 327,840 555,548 391,465 392,022 336,587 2.46%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 389,655 360,109 327,840 555,548 391,465 392,022 336,587 2.46%
NOSH 286,511 283,931 256,666 428,333 284,909 280,416 161,046 10.07%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -0.11% 1.46% -0.03% -1.05% 0.00% 1.91% 7.06% -
ROE -0.32% 1.14% -0.02% -0.69% -0.40% 1.03% 4.71% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 101.26 101.03 102.89 56.91 81.20 75.26 139.39 -5.18%
EPS -0.43 1.45 -0.03 -0.90 -0.55 1.44 9.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.2683 1.2773 1.297 1.374 1.398 2.09 -6.90%
Adjusted Per Share Value based on latest NOSH - 356,666
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 95.10 94.04 86.57 79.91 75.84 69.18 73.59 4.36%
EPS -0.40 1.35 -0.03 -1.26 -0.51 1.32 5.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2773 1.1805 1.0747 1.8212 1.2833 1.2851 1.1034 2.46%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.37 0.31 0.50 0.54 0.66 0.75 1.81 -
P/RPS 0.37 0.31 0.49 0.95 0.81 1.00 1.30 -18.88%
P/EPS -86.05 21.38 -1,666.67 -60.00 -120.00 52.08 18.39 -
EY -1.16 4.68 -0.06 -1.67 -0.83 1.92 5.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.24 0.39 0.42 0.48 0.54 0.87 -17.71%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 24/08/06 25/08/05 26/08/04 20/08/03 29/08/02 02/10/01 29/08/00 -
Price 0.31 0.31 0.45 0.56 0.73 0.67 1.92 -
P/RPS 0.31 0.31 0.44 0.98 0.90 0.89 1.38 -22.02%
P/EPS -72.09 21.38 -1,500.00 -62.22 -132.73 46.53 19.51 -
EY -1.39 4.68 -0.07 -1.61 -0.75 2.15 5.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.35 0.43 0.53 0.48 0.92 -20.62%

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