[MUDA] YoY TTM Result on 30-Jun-2004 [#2]

Stock

[MUDA] MUDA HOLDINGS BHD

Announcement Date

26-Aug-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Jun-2004 [#2]

Profit Trend

QoQ- -350.6%

YoY- 42.02%

Quarter Report

MUDA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
TTM Result
Revenue	635,240	585,297	590,640	546,945	499,674	448,611	442,479	6.20%
YoY %	8.53%	-0.90%	7.99%	9.46%	11.38%	1.39%	-	-
Horiz. %	143.56%	132.28%	133.48%	123.61%	112.93%	101.39%	100.00%	-
PBT	-7,505	5,680	7,931	8,288	-8,299	-1,408	28,195	-
YoY %	-232.13%	-28.38%	-4.31%	199.87%	-489.42%	-104.99%	-	-
Horiz. %	-26.62%	20.15%	28.13%	29.40%	-29.43%	-4.99%	100.00%	-
Tax	-6,986	-1,749	-5,440	-10,292	8,674	731	-30	147.93%
YoY %	-299.43%	67.85%	47.14%	-218.65%	1,086.59%	2,536.67%	-	-
Horiz. %	23,286.67%	5,830.00%	18,133.33%	34,306.67%	-28,913.33%	-2,436.67%	100.00%	-
NP	-14,491	3,931	2,491	-2,004	375	-677	28,165	-
YoY %	-468.63%	57.81%	224.30%	-634.40%	155.39%	-102.40%	-	-
Horiz. %	-51.45%	13.96%	8.84%	-7.12%	1.33%	-2.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-17,033	2,233	2,420	-2,253	-3,886	-677	28,143	-
YoY %	-862.79%	-7.73%	207.41%	42.02%	-474.00%	-102.41%	-	-
Horiz. %	-60.52%	7.93%	8.60%	-8.01%	-13.81%	-2.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	30.79%	68.59%	124.18%	-	-	0.11%	-
YoY %	-	-55.11%	-44.77%	0.00%	-	-	-	-
Horiz. %	-	27,990.91%	62,354.55%	112,890.91%	-	-	100.00%	-
Total Cost	649,731	581,366	588,149	548,949	499,299	449,288	414,314	7.78%
YoY %	11.76%	-1.15%	7.14%	9.94%	11.13%	8.44%	-	-
Horiz. %	156.82%	140.32%	141.96%	132.50%	120.51%	108.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	368,671	392,968	359,653	361,791	462,596	395,024	307,560	3.06%
YoY %	-6.18%	9.26%	-0.59%	-21.79%	17.11%	28.44%	-	-
Horiz. %	119.87%	127.77%	116.94%	117.63%	150.41%	128.44%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	5,699	7,092	5,916	2,504	11,793	4,298	6,082	-1.07%
YoY %	-19.64%	19.88%	136.26%	-78.77%	174.38%	-29.33%	-	-
Horiz. %	93.70%	116.61%	97.27%	41.17%	193.90%	70.67%	100.00%	-
Div Payout %	0.00%	317.63%	244.49%	0.00%	0.00%	0.00%	21.61%	-
YoY %	0.00%	29.92%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	1,469.83%	1,131.37%	0.00%	0.00%	0.00%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	368,671	392,968	359,653	361,791	462,596	395,024	307,560	3.06%
YoY %	-6.18%	9.26%	-0.59%	-21.79%	17.11%	28.44%	-	-
Horiz. %	119.87%	127.77%	116.94%	117.63%	150.41%	128.44%	100.00%	-
NOSH	283,593	288,947	283,571	283,246	356,666	287,499	220,000	4.32%
YoY %	-1.85%	1.90%	0.11%	-20.59%	24.06%	30.68%	-	-
Horiz. %	128.91%	131.34%	128.90%	128.75%	162.12%	130.68%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	-2.28%	0.67%	0.42%	-0.37%	0.08%	-0.15%	6.37%	-
YoY %	-440.30%	59.52%	213.51%	-562.50%	153.33%	-102.35%	-	-
Horiz. %	-35.79%	10.52%	6.59%	-5.81%	1.26%	-2.35%	100.00%	-
ROE	-4.62%	0.57%	0.67%	-0.62%	-0.84%	-0.17%	9.15%	-
YoY %	-910.53%	-14.93%	208.06%	26.19%	-394.12%	-101.86%	-	-
Horiz. %	-50.49%	6.23%	7.32%	-6.78%	-9.18%	-1.86%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	224.00	202.56	208.29	193.10	140.10	156.04	201.13	1.81%
YoY %	10.58%	-2.75%	7.87%	37.83%	-10.22%	-22.42%	-	-
Horiz. %	111.37%	100.71%	103.56%	96.01%	69.66%	77.58%	100.00%	-
EPS	-6.01	0.77	0.85	-0.80	-1.09	-0.24	12.79	-
YoY %	-880.52%	-9.41%	206.25%	26.61%	-354.17%	-101.88%	-	-
Horiz. %	-46.99%	6.02%	6.65%	-6.25%	-8.52%	-1.88%	100.00%	-
DPS	2.00	2.45	2.09	0.88	3.31	1.50	2.76	-5.22%
YoY %	-18.37%	17.22%	137.50%	-73.41%	120.67%	-45.65%	-	-
Horiz. %	72.46%	88.77%	75.72%	31.88%	119.93%	54.35%	100.00%	-
NAPS	1.30	1.36	1.2683	1.2773	1.297	1.374	1.398	-1.20%
YoY %	-4.41%	7.23%	-0.70%	-1.52%	-5.60%	-1.72%	-	-
Horiz. %	92.99%	97.28%	90.72%	91.37%	92.78%	98.28%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 283,246
RPS	208.25	191.87	193.62	179.30	163.80	147.06	145.05	6.21%
YoY %	8.54%	-0.90%	7.99%	9.46%	11.38%	1.39%	-	-
Horiz. %	143.57%	132.28%	133.49%	123.61%	112.93%	101.39%	100.00%	-
EPS	-5.58	0.73	0.79	-0.74	-1.27	-0.22	9.23	-
YoY %	-864.38%	-7.59%	206.76%	41.73%	-477.27%	-102.38%	-	-
Horiz. %	-60.46%	7.91%	8.56%	-8.02%	-13.76%	-2.38%	100.00%	-
DPS	1.87	2.33	1.94	0.82	3.87	1.41	1.99	-1.03%
YoY %	-19.74%	20.10%	136.59%	-78.81%	174.47%	-29.15%	-	-
Horiz. %	93.97%	117.09%	97.49%	41.21%	194.47%	70.85%	100.00%	-
NAPS	1.2086	1.2882	1.179	1.186	1.5165	1.295	1.0083	3.06%
YoY %	-6.18%	9.26%	-0.59%	-21.79%	17.10%	28.43%	-	-
Horiz. %	119.87%	127.76%	116.93%	117.62%	150.40%	128.43%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	0.42	0.37	0.31	0.50	0.54	0.66	0.75	-
P/RPS	0.19	0.18	0.15	0.26	0.39	0.42	0.37	-10.50%
YoY %	5.56%	20.00%	-42.31%	-33.33%	-7.14%	13.51%	-	-
Horiz. %	51.35%	48.65%	40.54%	70.27%	105.41%	113.51%	100.00%	-
P/EPS	-6.99	47.88	36.33	-62.86	-49.56	-280.28	5.86	-
YoY %	-114.60%	31.79%	157.80%	-26.84%	82.32%	-4,882.94%	-	-
Horiz. %	-119.28%	817.06%	619.97%	-1,072.70%	-845.73%	-4,782.94%	100.00%	-
EY	-14.30	2.09	2.75	-1.59	-2.02	-0.36	17.06	-
YoY %	-784.21%	-24.00%	272.96%	21.29%	-461.11%	-102.11%	-	-
Horiz. %	-83.82%	12.25%	16.12%	-9.32%	-11.84%	-2.11%	100.00%	-
DY	4.76	6.63	6.73	1.77	6.12	2.27	3.69	4.33%
YoY %	-28.21%	-1.49%	280.23%	-71.08%	169.60%	-38.48%	-	-
Horiz. %	129.00%	179.67%	182.38%	47.97%	165.85%	61.52%	100.00%	-
P/NAPS	0.32	0.27	0.24	0.39	0.42	0.48	0.54	-8.34%
YoY %	18.52%	12.50%	-38.46%	-7.14%	-12.50%	-11.11%	-	-
Horiz. %	59.26%	50.00%	44.44%	72.22%	77.78%	88.89%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	28/08/07	24/08/06	25/08/05	26/08/04	20/08/03	29/08/02	02/10/01	-
Price	0.35	0.31	0.31	0.45	0.56	0.73	0.67	-
P/RPS	0.16	0.15	0.15	0.23	0.40	0.47	0.33	-11.36%
YoY %	6.67%	0.00%	-34.78%	-42.50%	-14.89%	42.42%	-	-
Horiz. %	48.48%	45.45%	45.45%	69.70%	121.21%	142.42%	100.00%	-
P/EPS	-5.83	40.11	36.33	-56.57	-51.40	-310.01	5.24	-
YoY %	-114.54%	10.40%	164.22%	-10.06%	83.42%	-6,016.22%	-	-
Horiz. %	-111.26%	765.46%	693.32%	-1,079.58%	-980.92%	-5,916.22%	100.00%	-
EY	-17.16	2.49	2.75	-1.77	-1.95	-0.32	19.09	-
YoY %	-789.16%	-9.45%	255.37%	9.23%	-509.38%	-101.68%	-	-
Horiz. %	-89.89%	13.04%	14.41%	-9.27%	-10.21%	-1.68%	100.00%	-
DY	5.71	7.92	6.73	1.96	5.90	2.05	4.13	5.54%
YoY %	-27.90%	17.68%	243.37%	-66.78%	187.80%	-50.36%	-	-
Horiz. %	138.26%	191.77%	162.95%	47.46%	142.86%	49.64%	100.00%	-
P/NAPS	0.27	0.23	0.24	0.35	0.43	0.53	0.48	-9.13%
YoY %	17.39%	-4.17%	-31.43%	-18.60%	-18.87%	10.42%	-	-
Horiz. %	56.25%	47.92%	50.00%	72.92%	89.58%	110.42%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos