[MUDA] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 62.07%
YoY- 484.66%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 457,851 304,575 403,490 311,901 290,111 286,859 264,080 9.60%
PBT 30,772 61 35,619 8,338 2,625 8,475 6,560 29.36%
Tax -4,111 461 735 -2,419 -2,955 -4,287 -6,637 -7.66%
NP 26,661 522 36,354 5,919 -330 4,188 -77 -
-
NP to SH 21,423 338 34,667 4,739 -1,232 4,117 -77 -
-
Tax Rate 13.36% -755.74% -2.06% 29.01% 112.57% 50.58% 101.17% -
Total Cost 431,190 304,053 367,136 305,982 290,441 282,671 264,157 8.50%
-
Net Worth 524,463 436,583 410,868 371,126 389,655 360,109 327,840 8.14%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 524,463 436,583 410,868 371,126 389,655 360,109 327,840 8.14%
NOSH 296,307 281,666 285,325 285,481 286,511 283,931 256,666 2.42%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.82% 0.17% 9.01% 1.90% -0.11% 1.46% -0.03% -
ROE 4.08% 0.08% 8.44% 1.28% -0.32% 1.14% -0.02% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 154.52 108.13 141.41 109.25 101.26 101.03 102.89 7.00%
EPS 7.23 0.12 12.15 1.66 -0.43 1.45 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.55 1.44 1.30 1.36 1.2683 1.2773 5.58%
Adjusted Per Share Value based on latest NOSH - 283,593
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 150.09 99.85 132.27 102.25 95.10 94.04 86.57 9.60%
EPS 7.02 0.11 11.36 1.55 -0.40 1.35 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7193 1.4312 1.3469 1.2166 1.2774 1.1805 1.0747 8.14%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.85 0.58 0.81 0.42 0.37 0.31 0.50 -
P/RPS 0.55 0.54 0.57 0.38 0.37 0.31 0.49 1.94%
P/EPS 11.76 483.33 6.67 25.30 -86.05 21.38 -1,666.67 -
EY 8.51 0.21 15.00 3.95 -1.16 4.68 -0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.37 0.56 0.32 0.27 0.24 0.39 3.51%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 25/08/09 29/08/08 28/08/07 24/08/06 25/08/05 26/08/04 -
Price 0.81 0.79 0.80 0.35 0.31 0.31 0.45 -
P/RPS 0.52 0.73 0.57 0.32 0.31 0.31 0.44 2.82%
P/EPS 11.20 658.33 6.58 21.08 -72.09 21.38 -1,500.00 -
EY 8.93 0.15 15.19 4.74 -1.39 4.68 -0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.51 0.56 0.27 0.23 0.24 0.35 4.65%

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