[MUDA] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 239.61%
YoY- 161.42%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 567,861 538,626 528,160 544,308 526,630 495,742 487,530 10.65%
PBT 6,016 7,209 13,120 15,244 -3,447 -11,304 -10,352 -
Tax -7,789 -10,013 -13,274 -6,824 -1,037 2,489 5,240 -
NP -1,773 -2,804 -154 8,420 -4,484 -8,814 -5,112 -50.47%
-
NP to SH -1,773 -2,804 -154 8,420 -6,031 -10,546 -7,710 -62.29%
-
Tax Rate 129.47% 138.90% 101.17% 44.77% - - - -
Total Cost 569,634 541,430 528,314 535,888 531,114 504,557 492,642 10.11%
-
Net Worth 388,665 361,289 327,840 366,213 491,392 437,777 555,548 -21.10%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 5,916 - - - 3,841 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 388,665 361,289 327,840 366,213 491,392 437,777 555,548 -21.10%
NOSH 295,833 284,189 256,666 284,459 384,140 340,948 428,333 -21.77%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -0.31% -0.52% -0.03% 1.55% -0.85% -1.78% -1.05% -
ROE -0.46% -0.78% -0.05% 2.30% -1.23% -2.41% -1.39% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 191.95 189.53 205.78 191.35 137.09 145.40 113.82 41.45%
EPS -0.62 -0.99 -0.06 2.96 -1.57 -3.09 -1.80 -50.70%
DPS 2.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.3138 1.2713 1.2773 1.2874 1.2792 1.284 1.297 0.85%
Adjusted Per Share Value based on latest NOSH - 284,459
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 186.15 176.57 173.14 178.43 172.64 162.51 159.82 10.65%
EPS -0.58 -0.92 -0.05 2.76 -1.98 -3.46 -2.53 -62.37%
DPS 1.94 0.00 0.00 0.00 1.26 0.00 0.00 -
NAPS 1.2741 1.1844 1.0747 1.2005 1.6109 1.4351 1.8212 -21.10%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.37 0.43 0.50 0.56 0.50 0.51 0.54 -
P/RPS 0.19 0.23 0.24 0.29 0.36 0.35 0.47 -45.17%
P/EPS -61.74 -43.58 -833.33 18.92 -31.85 -16.49 -30.00 61.44%
EY -1.62 -2.29 -0.12 5.29 -3.14 -6.07 -3.33 -38.00%
DY 5.41 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 0.28 0.34 0.39 0.43 0.39 0.40 0.42 -23.59%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 24/11/04 26/08/04 26/05/04 25/02/04 19/11/03 20/08/03 -
Price 0.37 0.38 0.45 0.52 0.52 0.49 0.56 -
P/RPS 0.19 0.20 0.22 0.27 0.38 0.34 0.49 -46.67%
P/EPS -61.74 -38.51 -750.00 17.57 -33.12 -15.84 -31.11 57.59%
EY -1.62 -2.60 -0.13 5.69 -3.02 -6.31 -3.21 -36.48%
DY 5.41 0.00 0.00 0.00 1.92 0.00 0.00 -
P/NAPS 0.28 0.30 0.35 0.40 0.41 0.38 0.43 -24.77%

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