[MUDA] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -2631.17%
YoY- 73.41%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 493,973 451,233 433,117 403,970 371,807 373,717 320,041 7.49%
PBT 12,504 3,296 11,019 5,407 -8,478 3,142 4,813 17.23%
Tax -3,066 -3,225 -5,538 -7,510 1,867 -848 -717 27.38%
NP 9,438 71 5,481 -2,103 -6,611 2,294 4,096 14.91%
-
NP to SH 7,680 -2,088 5,284 -2,103 -7,910 1,973 4,096 11.03%
-
Tax Rate 24.52% 97.85% 50.26% 138.89% - 26.99% 14.90% -
Total Cost 484,535 451,162 427,636 406,073 378,418 371,423 315,945 7.38%
-
Net Worth 366,933 388,997 377,534 361,289 437,777 337,602 394,063 -1.18%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 366,933 388,997 377,534 361,289 437,777 337,602 394,063 -1.18%
NOSH 284,444 286,027 285,621 284,189 340,948 243,580 282,482 0.11%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 1.91% 0.02% 1.27% -0.52% -1.78% 0.61% 1.28% -
ROE 2.09% -0.54% 1.40% -0.58% -1.81% 0.58% 1.04% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 173.66 157.76 151.64 142.15 109.05 153.43 113.30 7.37%
EPS 2.70 -0.73 1.85 -0.74 -2.32 0.81 1.45 10.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.36 1.3218 1.2713 1.284 1.386 1.395 -1.29%
Adjusted Per Share Value based on latest NOSH - 285,492
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 161.94 147.92 141.99 132.43 121.89 122.51 104.92 7.49%
EPS 2.52 -0.68 1.73 -0.69 -2.59 0.65 1.34 11.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2029 1.2752 1.2376 1.1844 1.4351 1.1067 1.2918 -1.18%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.35 0.31 0.31 0.43 0.51 0.65 0.66 -
P/RPS 0.20 0.20 0.20 0.30 0.47 0.42 0.58 -16.25%
P/EPS 12.96 -42.47 16.76 -58.11 -21.98 80.25 45.52 -18.88%
EY 7.71 -2.35 5.97 -1.72 -4.55 1.25 2.20 23.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.23 0.34 0.40 0.47 0.47 -8.82%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 21/11/06 15/11/05 24/11/04 19/11/03 28/11/02 28/11/01 -
Price 0.35 0.34 0.30 0.38 0.49 0.64 0.67 -
P/RPS 0.20 0.22 0.20 0.27 0.45 0.42 0.59 -16.49%
P/EPS 12.96 -46.58 16.22 -51.35 -21.12 79.01 46.21 -19.08%
EY 7.71 -2.15 6.17 -1.95 -4.73 1.27 2.16 23.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.23 0.30 0.38 0.46 0.48 -9.13%

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