[MUDAJYA] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -10.13%
YoY- -60.43%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 112,470 81,841 79,960 60,828 98,143 0 -
PBT 13,296 9,728 8,329 5,305 8,648 0 -
Tax -2,322 -799 -3,194 -2,326 -2,328 0 -
NP 10,974 8,929 5,135 2,979 6,320 0 -
-
NP to SH 8,087 8,586 4,636 2,501 6,320 0 -
-
Tax Rate 17.46% 8.21% 38.35% 43.85% 26.92% - -
Total Cost 101,496 72,912 74,825 57,849 91,823 0 -
-
Net Worth 257,313 211,825 145,973 140,001 129,118 0 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 3,675 2,824 2,703 2,718 4,077 - -
Div Payout % 45.45% 32.89% 58.31% 108.70% 64.52% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 257,313 211,825 145,973 140,001 129,118 0 -
NOSH 367,590 141,217 135,160 135,923 135,913 0 -
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 9.76% 10.91% 6.42% 4.90% 6.44% 0.00% -
ROE 3.14% 4.05% 3.18% 1.79% 4.89% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 30.60 57.95 59.16 44.75 72.21 0.00 -
EPS 2.20 6.08 3.43 1.84 4.65 0.00 -
DPS 1.00 2.00 2.00 2.00 3.00 0.00 -
NAPS 0.70 1.50 1.08 1.03 0.95 0.00 -
Adjusted Per Share Value based on latest NOSH - 135,923
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 5.99 4.36 4.26 3.24 5.23 0.00 -
EPS 0.43 0.46 0.25 0.13 0.34 0.00 -
DPS 0.20 0.15 0.14 0.14 0.22 0.00 -
NAPS 0.137 0.1128 0.0777 0.0745 0.0688 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 - -
Price 0.98 2.64 0.82 0.78 0.99 0.00 -
P/RPS 3.20 4.56 1.39 1.74 1.37 0.00 -
P/EPS 44.55 43.42 23.91 42.39 21.29 0.00 -
EY 2.24 2.30 4.18 2.36 4.70 0.00 -
DY 1.02 0.76 2.44 2.56 3.03 0.00 -
P/NAPS 1.40 1.76 0.76 0.76 1.04 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/08 13/11/07 27/11/06 23/11/05 24/11/04 - -
Price 0.79 2.73 0.98 0.80 0.98 0.00 -
P/RPS 2.58 4.71 1.66 1.79 1.36 0.00 -
P/EPS 35.91 44.90 28.57 43.48 21.08 0.00 -
EY 2.78 2.23 3.50 2.30 4.74 0.00 -
DY 1.27 0.73 2.04 2.50 3.06 0.00 -
P/NAPS 1.13 1.82 0.91 0.78 1.03 0.00 -

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