[MUDAJYA] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 27.78%
YoY- -37.31%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 105,900 47,519 293,113 232,246 171,418 86,869 385,139 -57.81%
PBT 14,942 6,219 24,031 20,220 14,915 9,763 36,553 -45.01%
Tax -6,880 -3,367 -9,307 -6,702 -5,911 -3,542 -11,913 -30.71%
NP 8,062 2,852 14,724 13,518 9,004 6,221 24,640 -52.61%
-
NP to SH 7,058 2,503 12,318 11,505 9,004 6,221 24,640 -56.64%
-
Tax Rate 46.04% 54.14% 38.73% 33.15% 39.63% 36.28% 32.59% -
Total Cost 97,838 44,667 278,389 218,728 162,414 80,648 360,499 -58.18%
-
Net Worth 143,323 143,415 141,398 140,072 140,092 140,210 129,684 6.91%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 2,704 - 8,157 5,439 2,720 - 7,859 -50.99%
Div Payout % 38.31% - 66.23% 47.28% 30.21% - 31.90% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 143,323 143,415 141,398 140,072 140,092 140,210 129,684 6.91%
NOSH 135,210 135,297 135,960 135,992 136,012 136,126 130,994 2.14%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.61% 6.00% 5.02% 5.82% 5.25% 7.16% 6.40% -
ROE 4.92% 1.75% 8.71% 8.21% 6.43% 4.44% 19.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 78.32 35.12 215.59 170.78 126.03 63.81 294.01 -58.69%
EPS 5.22 1.85 9.06 8.46 6.62 4.57 18.81 -57.55%
DPS 2.00 0.00 6.00 4.00 2.00 0.00 6.00 -52.02%
NAPS 1.06 1.06 1.04 1.03 1.03 1.03 0.99 4.67%
Adjusted Per Share Value based on latest NOSH - 135,923
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.99 1.79 11.03 8.74 6.45 3.27 14.49 -57.77%
EPS 0.27 0.09 0.46 0.43 0.34 0.23 0.93 -56.25%
DPS 0.10 0.00 0.31 0.20 0.10 0.00 0.30 -52.02%
NAPS 0.0539 0.054 0.0532 0.0527 0.0527 0.0528 0.0488 6.87%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.76 0.76 0.85 0.78 0.77 0.88 1.05 -
P/RPS 0.97 2.16 0.39 0.46 0.61 1.38 0.36 93.98%
P/EPS 14.56 41.08 9.38 9.22 11.63 19.26 5.58 89.86%
EY 6.87 2.43 10.66 10.85 8.60 5.19 17.91 -47.29%
DY 2.63 0.00 7.06 5.13 2.60 0.00 5.71 -40.44%
P/NAPS 0.72 0.72 0.82 0.76 0.75 0.85 1.06 -22.78%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 21/08/06 26/05/06 22/02/06 23/11/05 24/08/05 24/05/05 23/02/05 -
Price 0.75 0.76 0.82 0.80 0.86 0.86 0.93 -
P/RPS 0.96 2.16 0.38 0.47 0.68 1.35 0.32 108.42%
P/EPS 14.37 41.08 9.05 9.46 12.99 18.82 4.94 104.17%
EY 6.96 2.43 11.05 10.58 7.70 5.31 20.23 -50.99%
DY 2.67 0.00 7.32 5.00 2.33 0.00 6.45 -44.54%
P/NAPS 0.71 0.72 0.79 0.78 0.83 0.83 0.94 -17.10%

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