[MUDA] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 7.06%
YoY- 50.01%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 142,360 144,499 163,891 139,890 128,003 136,077 154,823 -5.44%
PBT 4,228 4,247 609 -1,153 2,749 3,811 5,030 -10.94%
Tax -2,708 -1,579 -279 -874 -4,930 -1,706 -2,903 -4.53%
NP 1,520 2,668 330 -2,027 -2,181 2,105 2,127 -20.08%
-
NP to SH 1,588 2,529 330 -2,027 -2,181 2,105 1,878 -10.58%
-
Tax Rate 64.05% 37.18% 45.81% - 179.34% 44.77% 57.71% -
Total Cost 140,840 141,831 163,561 141,917 130,184 133,972 152,696 -5.25%
-
Net Worth 359,653 359,174 371,773 362,947 361,791 366,213 320,311 8.03%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 5,916 - - - 2,504 -
Div Payout % - - 1,792.93% - - - 133.33% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 359,653 359,174 371,773 362,947 361,791 366,213 320,311 8.03%
NOSH 283,571 284,157 295,833 285,492 283,246 284,459 250,400 8.65%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.07% 1.85% 0.20% -1.45% -1.70% 1.55% 1.37% -
ROE 0.44% 0.70% 0.09% -0.56% -0.60% 0.57% 0.59% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 50.20 50.85 55.40 49.00 45.19 47.84 61.83 -12.98%
EPS 0.56 0.89 0.12 -0.71 -0.77 0.74 0.75 -17.71%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.00 -
NAPS 1.2683 1.264 1.2567 1.2713 1.2773 1.2874 1.2792 -0.56%
Adjusted Per Share Value based on latest NOSH - 285,492
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 46.67 47.37 53.73 45.86 41.96 44.61 50.75 -5.43%
EPS 0.52 0.83 0.11 -0.66 -0.71 0.69 0.62 -11.07%
DPS 0.00 0.00 1.94 0.00 0.00 0.00 0.82 -
NAPS 1.179 1.1774 1.2187 1.1898 1.186 1.2005 1.05 8.03%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.31 0.33 0.37 0.43 0.50 0.56 0.50 -
P/RPS 0.62 0.65 0.67 0.88 1.11 1.17 0.81 -16.33%
P/EPS 55.36 37.08 331.69 -60.56 -64.94 75.68 66.67 -11.66%
EY 1.81 2.70 0.30 -1.65 -1.54 1.32 1.50 13.35%
DY 0.00 0.00 5.41 0.00 0.00 0.00 2.00 -
P/NAPS 0.24 0.26 0.29 0.34 0.39 0.43 0.39 -27.67%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 30/05/05 28/02/05 24/11/04 26/08/04 26/05/04 25/02/04 -
Price 0.31 0.30 0.37 0.38 0.45 0.52 0.52 -
P/RPS 0.62 0.59 0.67 0.78 1.00 1.09 0.84 -18.34%
P/EPS 55.36 33.71 331.69 -53.52 -58.44 70.27 69.33 -13.94%
EY 1.81 2.97 0.30 -1.87 -1.71 1.42 1.44 16.48%
DY 0.00 0.00 5.41 0.00 0.00 0.00 1.92 -
P/NAPS 0.24 0.24 0.29 0.30 0.35 0.40 0.41 -30.04%

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