[MUDA] YoY TTM Result on 30-Jun-2001 [#2]

Announcement Date
02-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -27.67%
YoY- -8.85%
Quarter Report
View:
Show?
TTM Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 546,945 499,674 448,611 442,479 448,268 0 -100.00%
PBT 8,288 -8,299 -1,408 28,195 30,776 0 -100.00%
Tax -10,292 8,674 731 -30 100 0 -100.00%
NP -2,004 375 -677 28,165 30,876 0 -100.00%
-
NP to SH -2,253 -3,886 -677 28,143 30,876 0 -100.00%
-
Tax Rate 124.18% - - 0.11% -0.32% - -
Total Cost 548,949 499,299 449,288 414,314 417,392 0 -100.00%
-
Net Worth 361,791 462,596 395,024 307,560 337,161 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 2,504 11,793 4,298 6,082 4,792 - -100.00%
Div Payout % 0.00% 0.00% 0.00% 21.61% 15.52% - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 361,791 462,596 395,024 307,560 337,161 0 -100.00%
NOSH 283,246 356,666 287,499 220,000 161,321 0 -100.00%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin -0.37% 0.08% -0.15% 6.37% 6.89% 0.00% -
ROE -0.62% -0.84% -0.17% 9.15% 9.16% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 193.10 140.10 156.04 201.13 277.87 0.00 -100.00%
EPS -0.80 -1.09 -0.24 12.79 19.14 0.00 -100.00%
DPS 0.88 3.31 1.50 2.76 3.00 0.00 -100.00%
NAPS 1.2773 1.297 1.374 1.398 2.09 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 220,000
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 179.30 163.80 147.06 145.05 146.95 0.00 -100.00%
EPS -0.74 -1.27 -0.22 9.23 10.12 0.00 -100.00%
DPS 0.82 3.87 1.41 1.99 1.57 0.00 -100.00%
NAPS 1.186 1.5165 1.2949 1.0082 1.1053 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.50 0.54 0.66 0.75 1.81 0.00 -
P/RPS 0.26 0.39 0.42 0.37 0.65 0.00 -100.00%
P/EPS -62.86 -49.56 -280.28 5.86 9.46 0.00 -100.00%
EY -1.59 -2.02 -0.36 17.06 10.57 0.00 -100.00%
DY 1.77 6.12 2.27 3.69 1.66 0.00 -100.00%
P/NAPS 0.39 0.42 0.48 0.54 0.87 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 26/08/04 20/08/03 29/08/02 02/10/01 29/08/00 - -
Price 0.45 0.56 0.73 0.67 1.92 0.00 -
P/RPS 0.23 0.40 0.47 0.33 0.69 0.00 -100.00%
P/EPS -56.57 -51.40 -310.01 5.24 10.03 0.00 -100.00%
EY -1.77 -1.95 -0.32 19.09 9.97 0.00 -100.00%
DY 1.96 5.90 2.05 4.13 1.56 0.00 -100.00%
P/NAPS 0.35 0.43 0.53 0.48 0.92 0.00 -100.00%

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