[MUDA] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 36.2%
YoY- 514.82%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 304,575 141,645 782,315 618,872 403,490 188,078 696,021 -42.39%
PBT 61 -3,737 61,298 50,274 35,619 18,102 22,898 -98.08%
Tax 461 -985 -10,054 -118 735 2,017 -5,897 -
NP 522 -4,722 51,244 50,156 36,354 20,119 17,001 -90.21%
-
NP to SH 338 -4,747 45,545 47,218 34,667 18,759 14,415 -91.82%
-
Tax Rate -755.74% - 16.40% 0.23% -2.06% -11.14% 25.75% -
Total Cost 304,053 146,367 731,071 568,716 367,136 167,959 679,020 -41.49%
-
Net Worth 436,583 448,327 443,919 413,588 410,868 396,276 410,069 4.26%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 7,206 - - - 7,119 -
Div Payout % - - 15.82% - - - 49.39% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 436,583 448,327 443,919 413,588 410,868 396,276 410,069 4.26%
NOSH 281,666 293,024 288,259 287,214 285,325 285,091 284,770 -0.72%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.17% -3.33% 6.55% 8.10% 9.01% 10.70% 2.44% -
ROE 0.08% -1.06% 10.26% 11.42% 8.44% 4.73% 3.52% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 108.13 48.34 271.39 215.47 141.41 65.97 244.41 -41.96%
EPS 0.12 -1.62 15.80 16.44 12.15 6.58 5.06 -91.76%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 1.55 1.53 1.54 1.44 1.44 1.39 1.44 5.03%
Adjusted Per Share Value based on latest NOSH - 291,206
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 99.84 46.43 256.45 202.87 132.27 61.65 228.17 -42.39%
EPS 0.11 -1.56 14.93 15.48 11.36 6.15 4.73 -91.87%
DPS 0.00 0.00 2.36 0.00 0.00 0.00 2.33 -
NAPS 1.4312 1.4697 1.4552 1.3558 1.3469 1.2991 1.3443 4.26%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.58 0.60 0.62 0.70 0.81 0.41 0.38 -
P/RPS 0.54 1.24 0.23 0.32 0.57 0.62 0.16 125.16%
P/EPS 483.33 -37.04 3.92 4.26 6.67 6.23 7.51 1510.04%
EY 0.21 -2.70 25.48 23.49 15.00 16.05 13.32 -93.72%
DY 0.00 0.00 4.03 0.00 0.00 0.00 6.58 -
P/NAPS 0.37 0.39 0.40 0.49 0.56 0.29 0.26 26.54%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 27/05/09 26/02/09 25/11/08 29/08/08 28/05/08 29/02/08 -
Price 0.79 0.61 0.59 0.63 0.80 0.73 0.34 -
P/RPS 0.73 1.26 0.22 0.29 0.57 1.11 0.14 201.00%
P/EPS 658.33 -37.65 3.73 3.83 6.58 11.09 6.72 2031.06%
EY 0.15 -2.66 26.78 26.10 15.19 9.01 14.89 -95.34%
DY 0.00 0.00 4.24 0.00 0.00 0.00 7.35 -
P/NAPS 0.51 0.40 0.38 0.44 0.56 0.53 0.24 65.36%

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