[MUDA] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -78.25%
YoY- 273.41%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 263,705 270,671 262,151 216,131 141,645 188,078 154,445 9.32%
PBT 6,295 3,129 13,879 12,233 -3,737 18,102 5,102 3.56%
Tax -1,687 -947 -3,164 -1,776 -985 2,017 -1,570 1.20%
NP 4,608 2,182 10,715 10,457 -4,722 20,119 3,532 4.52%
-
NP to SH 3,850 753 7,545 8,232 -4,747 18,759 2,924 4.68%
-
Tax Rate 26.80% 30.27% 22.80% 14.52% - -11.14% 30.77% -
Total Cost 259,097 268,489 251,436 205,674 146,367 167,959 150,913 9.42%
-
Net Worth 583,967 586,656 545,564 515,240 448,327 396,276 366,209 8.08%
Dividend
30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 583,967 586,656 545,564 515,240 448,327 396,276 366,209 8.08%
NOSH 303,748 302,400 299,760 296,115 293,024 285,091 283,883 1.13%
Ratio Analysis
30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.75% 0.81% 4.09% 4.84% -3.33% 10.70% 2.29% -
ROE 0.66% 0.13% 1.38% 1.60% -1.06% 4.73% 0.80% -
Per Share
30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 86.70 89.51 87.45 72.99 48.34 65.97 54.40 8.07%
EPS 1.27 0.25 2.52 2.78 -1.62 6.58 1.03 3.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.94 1.82 1.74 1.53 1.39 1.29 6.84%
Adjusted Per Share Value based on latest NOSH - 296,115
30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 86.45 88.73 85.94 70.85 46.43 61.65 50.63 9.32%
EPS 1.26 0.25 2.47 2.70 -1.56 6.15 0.96 4.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9143 1.9231 1.7884 1.689 1.4697 1.2991 1.2005 8.08%
Price Multiplier on Financial Quarter End Date
30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.71 0.94 0.81 0.95 0.60 0.41 0.34 -
P/RPS 0.82 1.05 0.93 1.30 1.24 0.62 0.62 4.76%
P/EPS 56.09 377.50 32.18 34.17 -37.04 6.23 33.01 9.23%
EY 1.78 0.26 3.11 2.93 -2.70 16.05 3.03 -8.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.48 0.45 0.55 0.39 0.29 0.26 6.05%
Price Multiplier on Announcement Date
30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 21/05/13 31/05/12 26/05/11 19/05/10 27/05/09 28/05/08 29/05/07 -
Price 0.805 0.86 0.81 0.90 0.61 0.73 0.32 -
P/RPS 0.93 0.96 0.93 1.23 1.26 1.11 0.59 7.87%
P/EPS 63.60 345.37 32.18 32.37 -37.65 11.09 31.07 12.67%
EY 1.57 0.29 3.11 3.09 -2.66 9.01 3.22 -11.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.45 0.52 0.40 0.53 0.25 9.02%

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