[MUDA] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -203.54%
YoY- -568.35%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 128,042 120,715 123,050 113,535 142,374 131,660 99,683 18.14%
PBT -3,302 -1,525 -3,651 -7,502 4,379 1,198 -2,436 22.45%
Tax -753 1,869 751 6,572 -518 -163 2,436 -
NP -4,055 344 -2,900 -930 3,861 1,035 0 -
-
NP to SH -4,055 -428 -3,427 -3,892 3,759 1,035 -2,602 34.38%
-
Tax Rate - - - - 11.83% 13.61% - -
Total Cost 132,097 120,371 125,950 114,465 138,513 130,625 99,683 20.62%
-
Net Worth 366,663 462,596 435,430 1,633,460 383,086 395,024 391,729 -4.30%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 11,793 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 366,663 462,596 435,430 1,633,460 383,086 395,024 391,729 -4.30%
NOSH 285,563 356,666 335,980 1,179,393 276,397 287,499 285,934 -0.08%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -3.17% 0.28% -2.36% -0.82% 2.71% 0.79% 0.00% -
ROE -1.11% -0.09% -0.79% -0.24% 0.98% 0.26% -0.66% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 44.84 33.85 36.62 9.63 51.51 45.79 34.86 18.25%
EPS -1.42 0.12 -1.02 -0.33 1.36 0.36 -0.91 34.49%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.284 1.297 1.296 1.385 1.386 1.374 1.37 -4.22%
Adjusted Per Share Value based on latest NOSH - 1,179,393
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 41.97 39.57 40.34 37.22 46.67 43.16 32.68 18.13%
EPS -1.33 -0.14 -1.12 -1.28 1.23 0.34 -0.85 34.74%
DPS 0.00 0.00 0.00 3.87 0.00 0.00 0.00 -
NAPS 1.202 1.5165 1.4274 5.3547 1.2558 1.2949 1.2841 -4.30%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.51 0.54 0.50 0.61 0.65 0.66 0.71 -
P/RPS 1.14 1.60 1.37 6.34 1.26 1.44 2.04 -32.13%
P/EPS -35.92 -450.00 -49.02 -184.85 47.79 183.33 -78.02 -40.34%
EY -2.78 -0.22 -2.04 -0.54 2.09 0.55 -1.28 67.62%
DY 0.00 0.00 0.00 1.64 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.39 0.44 0.47 0.48 0.52 -16.03%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 20/08/03 28/05/03 28/02/03 28/11/02 29/08/02 24/05/02 -
Price 0.49 0.56 0.51 0.56 0.64 0.73 0.69 -
P/RPS 1.09 1.65 1.39 5.82 1.24 1.59 1.98 -32.80%
P/EPS -34.51 -466.67 -50.00 -169.70 47.06 202.78 -75.82 -40.80%
EY -2.90 -0.21 -2.00 -0.59 2.13 0.49 -1.32 68.91%
DY 0.00 0.00 0.00 1.79 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.39 0.40 0.46 0.53 0.50 -16.70%

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