[MUDA] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -101.77%
YoY- -105.3%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 613,450 451,233 290,111 146,583 582,044 433,117 286,859 65.75%
PBT -13,218 3,296 2,625 759 11,530 11,019 8,475 -
Tax -7,522 -3,225 -2,955 -564 -3,081 -5,538 -4,287 45.32%
NP -20,740 71 -330 195 8,449 5,481 4,188 -
-
NP to SH -23,004 -2,088 -1,232 -134 7,582 5,284 4,117 -
-
Tax Rate - 97.85% 112.57% 74.31% 26.72% 50.26% 50.58% -
Total Cost 634,190 451,162 290,441 146,388 573,595 427,636 282,671 71.12%
-
Net Worth 367,721 388,997 389,655 372,519 387,651 377,534 360,109 1.40%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 5,701 - - - 7,125 - - -
Div Payout % 0.00% - - - 93.98% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 367,721 388,997 389,655 372,519 387,651 377,534 360,109 1.40%
NOSH 285,055 286,027 286,511 267,999 285,037 285,621 283,931 0.26%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -3.38% 0.02% -0.11% 0.13% 1.45% 1.27% 1.46% -
ROE -6.26% -0.54% -0.32% -0.04% 1.96% 1.40% 1.14% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 215.20 157.76 101.26 54.70 204.20 151.64 101.03 65.32%
EPS -8.07 -0.73 -0.43 -0.05 2.66 1.85 1.45 -
DPS 2.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.29 1.36 1.36 1.39 1.36 1.3218 1.2683 1.13%
Adjusted Per Share Value based on latest NOSH - 267,999
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 201.10 147.92 95.10 48.05 190.80 141.98 94.04 65.75%
EPS -7.54 -0.68 -0.40 -0.04 2.49 1.73 1.35 -
DPS 1.87 0.00 0.00 0.00 2.34 0.00 0.00 -
NAPS 1.2054 1.2752 1.2773 1.2212 1.2708 1.2376 1.1805 1.39%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.32 0.31 0.37 0.35 0.29 0.31 0.31 -
P/RPS 0.15 0.20 0.37 0.64 0.14 0.20 0.31 -38.28%
P/EPS -3.97 -42.47 -86.05 -700.00 10.90 16.76 21.38 -
EY -25.22 -2.35 -1.16 -0.14 9.17 5.97 4.68 -
DY 6.25 0.00 0.00 0.00 8.62 0.00 0.00 -
P/NAPS 0.25 0.23 0.27 0.25 0.21 0.23 0.24 2.75%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 21/11/06 24/08/06 30/05/06 28/02/06 15/11/05 25/08/05 -
Price 0.37 0.34 0.31 0.37 0.31 0.30 0.31 -
P/RPS 0.17 0.22 0.31 0.68 0.15 0.20 0.31 -32.92%
P/EPS -4.58 -46.58 -72.09 -740.00 11.65 16.22 21.38 -
EY -21.81 -2.15 -1.39 -0.14 8.58 6.17 4.68 -
DY 5.41 0.00 0.00 0.00 8.06 0.00 0.00 -
P/NAPS 0.29 0.25 0.23 0.27 0.23 0.23 0.24 13.40%

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