[MUDA] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 15.69%
YoY- 70.6%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 433,117 286,859 144,499 567,861 403,970 264,080 136,077 116.22%
PBT 11,019 8,475 4,247 6,016 5,407 6,560 3,811 102.82%
Tax -5,538 -4,287 -1,579 -7,789 -7,510 -6,637 -1,706 119.08%
NP 5,481 4,188 2,668 -1,773 -2,103 -77 2,105 89.15%
-
NP to SH 5,284 4,117 2,529 -1,773 -2,103 -77 2,105 84.59%
-
Tax Rate 50.26% 50.58% 37.18% 129.47% 138.89% 101.17% 44.77% -
Total Cost 427,636 282,671 141,831 569,634 406,073 264,157 133,972 116.63%
-
Net Worth 377,534 360,109 359,174 388,665 361,289 327,840 366,213 2.04%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 5,916 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 377,534 360,109 359,174 388,665 361,289 327,840 366,213 2.04%
NOSH 285,621 283,931 284,157 295,833 284,189 256,666 284,459 0.27%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.27% 1.46% 1.85% -0.31% -0.52% -0.03% 1.55% -
ROE 1.40% 1.14% 0.70% -0.46% -0.58% -0.02% 0.57% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 151.64 101.03 50.85 191.95 142.15 102.89 47.84 115.63%
EPS 1.85 1.45 0.89 -0.62 -0.74 -0.03 0.74 84.09%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.3218 1.2683 1.264 1.3138 1.2713 1.2773 1.2874 1.77%
Adjusted Per Share Value based on latest NOSH - 295,833
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 141.98 94.04 47.37 186.15 132.43 86.57 44.61 116.21%
EPS 1.73 1.35 0.83 -0.58 -0.69 -0.03 0.69 84.45%
DPS 0.00 0.00 0.00 1.94 0.00 0.00 0.00 -
NAPS 1.2376 1.1805 1.1774 1.2741 1.1844 1.0747 1.2005 2.04%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.31 0.31 0.33 0.37 0.43 0.50 0.56 -
P/RPS 0.20 0.31 0.65 0.19 0.30 0.49 1.17 -69.16%
P/EPS 16.76 21.38 37.08 -61.74 -58.11 -1,666.67 75.68 -63.36%
EY 5.97 4.68 2.70 -1.62 -1.72 -0.06 1.32 173.23%
DY 0.00 0.00 0.00 5.41 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.26 0.28 0.34 0.39 0.43 -34.08%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 15/11/05 25/08/05 30/05/05 28/02/05 24/11/04 26/08/04 26/05/04 -
Price 0.30 0.31 0.30 0.37 0.38 0.45 0.52 -
P/RPS 0.20 0.31 0.59 0.19 0.27 0.44 1.09 -67.67%
P/EPS 16.22 21.38 33.71 -61.74 -51.35 -1,500.00 70.27 -62.33%
EY 6.17 4.68 2.97 -1.62 -1.95 -0.07 1.42 166.03%
DY 0.00 0.00 0.00 5.41 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.24 0.28 0.30 0.35 0.40 -30.82%

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