[MUDA] YoY 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- 7.06%
YoY- 50.01%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 182,072 161,122 146,258 139,890 128,042 142,374 109,007 8.92%
PBT 4,166 671 2,544 -1,153 -3,302 4,379 366 49.95%
Tax -647 -270 -1,251 -874 -753 -518 -307 13.22%
NP 3,519 401 1,293 -2,027 -4,055 3,861 59 97.60%
-
NP to SH 2,941 -856 1,167 -2,027 -4,055 3,759 59 91.78%
-
Tax Rate 15.53% 40.24% 49.17% - - 11.83% 83.88% -
Total Cost 178,553 160,721 144,965 141,917 132,097 138,513 108,948 8.57%
-
Net Worth 368,338 388,053 376,229 362,947 366,663 383,086 411,525 -1.83%
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 368,338 388,053 376,229 362,947 366,663 383,086 411,525 -1.83%
NOSH 285,533 285,333 284,634 285,492 285,563 276,397 295,000 -0.54%
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 1.93% 0.25% 0.88% -1.45% -3.17% 2.71% 0.05% -
ROE 0.80% -0.22% 0.31% -0.56% -1.11% 0.98% 0.01% -
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 63.77 56.47 51.38 49.00 44.84 51.51 36.95 9.51%
EPS 1.03 -0.30 0.41 -0.71 -1.42 1.36 0.02 92.82%
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 59.69 52.82 47.95 45.86 41.97 46.67 35.73 8.92%
EPS 0.96 -0.28 0.38 -0.66 -1.33 1.23 0.02 90.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2075 1.2721 1.2333 1.1898 1.202 1.2558 1.349 -1.82%
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 0.55 0.55 0.60 0.88 1.14 1.26 1.79 -17.84%
P/EPS 33.98 -103.33 75.61 -60.56 -35.92 47.79 3,300.00 -53.34%
EY 2.94 -0.97 1.32 -1.65 -2.78 2.09 0.03 114.64%
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 0.55 0.60 0.58 0.78 1.09 1.24 1.81 -17.99%
P/EPS 33.98 -113.33 73.17 -53.52 -34.51 47.06 3,350.00 -53.45%
EY 2.94 -0.88 1.37 -1.87 -2.90 2.13 0.03 114.64%
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