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

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 100,073 60,867 113,415 0 -
PBT 8,274 3,811 10,183 0 -
Tax -2,446 -2,605 -3,895 0 -
NP 5,828 1,206 6,288 0 -
-
NP to SH 4,561 813 6,288 0 -
-
Tax Rate 29.56% 68.35% 38.25% - -
Total Cost 94,245 59,661 107,127 0 -
-
Net Worth 150,687 140,919 134,742 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 4,036 2,709 4,083 - -
Div Payout % 88.50% 333.33% 64.94% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 150,687 140,919 134,742 0 -
NOSH 134,542 135,499 136,103 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 5.82% 1.98% 5.54% 0.00% -
ROE 3.03% 0.58% 4.67% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 74.38 44.92 83.33 0.00 -
EPS 3.39 0.60 4.62 0.00 -
DPS 3.00 2.00 3.00 0.00 -
NAPS 1.12 1.04 0.99 0.50 30.81%
Adjusted Per Share Value based on latest NOSH - 0
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 5.33 3.24 6.04 0.00 -
EPS 0.24 0.04 0.33 0.00 -
DPS 0.21 0.14 0.22 0.00 -
NAPS 0.0802 0.075 0.0717 0.50 -45.63%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 29/12/06 30/12/05 31/12/04 - -
Price 1.07 0.85 1.05 0.00 -
P/RPS 1.44 1.89 1.26 0.00 -
P/EPS 31.56 141.67 22.73 0.00 -
EY 3.17 0.71 4.40 0.00 -
DY 2.80 2.35 2.86 0.00 -
P/NAPS 0.96 0.82 1.06 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 26/02/07 22/02/06 23/02/05 - -
Price 2.64 0.82 0.93 0.00 -
P/RPS 3.55 1.83 1.12 0.00 -
P/EPS 77.88 136.67 20.13 0.00 -
EY 1.28 0.73 4.97 0.00 -
DY 1.14 2.44 3.23 0.00 -
P/NAPS 2.36 0.79 0.94 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