[MUDA] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -819.4%
YoY- -129.92%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 154,445 613,450 451,233 290,111 146,583 582,044 433,117 -49.74%
PBT 5,102 -13,218 3,296 2,625 759 11,530 11,019 -40.17%
Tax -1,570 -7,522 -3,225 -2,955 -564 -3,081 -5,538 -56.87%
NP 3,532 -20,740 71 -330 195 8,449 5,481 -25.41%
-
NP to SH 2,924 -23,004 -2,088 -1,232 -134 7,582 5,284 -32.62%
-
Tax Rate 30.77% - 97.85% 112.57% 74.31% 26.72% 50.26% -
Total Cost 150,913 634,190 451,162 290,441 146,388 573,595 427,636 -50.09%
-
Net Worth 366,209 367,721 388,997 389,655 372,519 387,651 377,534 -2.01%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 5,701 - - - 7,125 - -
Div Payout % - 0.00% - - - 93.98% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 366,209 367,721 388,997 389,655 372,519 387,651 377,534 -2.01%
NOSH 283,883 285,055 286,027 286,511 267,999 285,037 285,621 -0.40%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.29% -3.38% 0.02% -0.11% 0.13% 1.45% 1.27% -
ROE 0.80% -6.26% -0.54% -0.32% -0.04% 1.96% 1.40% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 54.40 215.20 157.76 101.26 54.70 204.20 151.64 -49.54%
EPS 1.03 -8.07 -0.73 -0.43 -0.05 2.66 1.85 -32.34%
DPS 0.00 2.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.29 1.29 1.36 1.36 1.39 1.36 1.3218 -1.61%
Adjusted Per Share Value based on latest NOSH - 288,947
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 50.63 201.10 147.92 95.10 48.05 190.80 141.98 -49.74%
EPS 0.96 -7.54 -0.68 -0.40 -0.04 2.49 1.73 -32.49%
DPS 0.00 1.87 0.00 0.00 0.00 2.34 0.00 -
NAPS 1.2005 1.2054 1.2752 1.2773 1.2212 1.2708 1.2376 -2.01%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.34 0.32 0.31 0.37 0.35 0.29 0.31 -
P/RPS 0.62 0.15 0.20 0.37 0.64 0.14 0.20 112.75%
P/EPS 33.01 -3.97 -42.47 -86.05 -700.00 10.90 16.76 57.19%
EY 3.03 -25.22 -2.35 -1.16 -0.14 9.17 5.97 -36.39%
DY 0.00 6.25 0.00 0.00 0.00 8.62 0.00 -
P/NAPS 0.26 0.25 0.23 0.27 0.25 0.21 0.23 8.52%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 28/02/07 21/11/06 24/08/06 30/05/06 28/02/06 15/11/05 -
Price 0.32 0.37 0.34 0.31 0.37 0.31 0.30 -
P/RPS 0.59 0.17 0.22 0.31 0.68 0.15 0.20 105.82%
P/EPS 31.07 -4.58 -46.58 -72.09 -740.00 11.65 16.22 54.29%
EY 3.22 -21.81 -2.15 -1.39 -0.14 8.58 6.17 -35.20%
DY 0.00 5.41 0.00 0.00 0.00 8.06 0.00 -
P/NAPS 0.25 0.29 0.25 0.23 0.27 0.23 0.23 5.72%

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