[MUDA] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 146.31%
YoY- 148.25%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 162,217 148,928 163,891 154,823 113,535 108,261 123,357 4.66%
PBT -16,514 511 609 5,030 -7,502 -536 2,396 -
Tax -4,297 2,457 -279 -2,903 6,572 1,367 718 -
NP -20,811 2,968 330 2,127 -930 831 3,114 -
-
NP to SH -20,916 2,298 330 1,878 -3,892 831 3,114 -
-
Tax Rate - -480.82% 45.81% 57.71% - - -29.97% -
Total Cost 183,028 145,960 163,561 152,696 114,465 107,430 120,243 7.24%
-
Net Worth 367,597 386,149 371,773 320,311 1,633,460 396,587 371,003 -0.15%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 5,699 7,092 5,916 2,504 11,793 4,298 6,082 -1.07%
Div Payout % 0.00% 308.64% 1,792.93% 133.33% 0.00% 517.24% 195.31% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 367,597 386,149 371,773 320,311 1,633,460 396,587 371,003 -0.15%
NOSH 284,959 283,703 295,833 250,400 1,179,393 286,551 243,281 2.66%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -12.83% 1.99% 0.20% 1.37% -0.82% 0.77% 2.52% -
ROE -5.69% 0.60% 0.09% 0.59% -0.24% 0.21% 0.84% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 56.93 52.49 55.40 61.83 9.63 37.78 50.71 1.94%
EPS -7.34 0.81 0.12 0.75 -0.33 0.29 1.26 -
DPS 2.00 2.50 2.00 1.00 1.00 1.50 2.50 -3.64%
NAPS 1.29 1.3611 1.2567 1.2792 1.385 1.384 1.525 -2.74%
Adjusted Per Share Value based on latest NOSH - 250,400
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 53.18 48.82 53.73 50.75 37.22 35.49 40.44 4.66%
EPS -6.86 0.75 0.11 0.62 -1.28 0.27 1.02 -
DPS 1.87 2.33 1.94 0.82 3.87 1.41 1.99 -1.03%
NAPS 1.2051 1.2659 1.2188 1.0501 5.3548 1.3001 1.2162 -0.15%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.32 0.29 0.37 0.50 0.61 0.69 0.70 -
P/RPS 0.56 0.55 0.67 0.81 6.34 1.83 1.38 -13.95%
P/EPS -4.36 35.80 331.69 66.67 -184.85 237.93 54.69 -
EY -22.94 2.79 0.30 1.50 -0.54 0.42 1.83 -
DY 6.25 8.62 5.41 2.00 1.64 2.17 3.57 9.77%
P/NAPS 0.25 0.21 0.29 0.39 0.44 0.50 0.46 -9.65%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 25/02/04 28/02/03 27/02/02 28/02/01 -
Price 0.37 0.31 0.37 0.52 0.56 0.67 0.72 -
P/RPS 0.65 0.59 0.67 0.84 5.82 1.77 1.42 -12.20%
P/EPS -5.04 38.27 331.69 69.33 -169.70 231.03 56.25 -
EY -19.84 2.61 0.30 1.44 -0.59 0.43 1.78 -
DY 5.41 8.06 5.41 1.92 1.79 2.24 3.47 7.67%
P/NAPS 0.29 0.23 0.29 0.41 0.40 0.48 0.47 -7.72%

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