[MUDA] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 146.31%
YoY- 148.25%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 139,890 128,003 136,077 154,823 128,042 120,715 123,050 8.90%
PBT -1,153 2,749 3,811 5,030 -3,302 -1,525 -3,651 -53.52%
Tax -874 -4,930 -1,706 -2,903 -753 1,869 751 -
NP -2,027 -2,181 2,105 2,127 -4,055 344 -2,900 -21.18%
-
NP to SH -2,027 -2,181 2,105 1,878 -4,055 -428 -3,427 -29.46%
-
Tax Rate - 179.34% 44.77% 57.71% - - - -
Total Cost 141,917 130,184 133,972 152,696 132,097 120,371 125,950 8.25%
-
Net Worth 362,947 361,791 366,213 320,311 366,663 462,596 435,430 -11.40%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 2,504 - - - -
Div Payout % - - - 133.33% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 362,947 361,791 366,213 320,311 366,663 462,596 435,430 -11.40%
NOSH 285,492 283,246 284,459 250,400 285,563 356,666 335,980 -10.26%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -1.45% -1.70% 1.55% 1.37% -3.17% 0.28% -2.36% -
ROE -0.56% -0.60% 0.57% 0.59% -1.11% -0.09% -0.79% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 49.00 45.19 47.84 61.83 44.84 33.85 36.62 21.36%
EPS -0.71 -0.77 0.74 0.75 -1.42 0.12 -1.02 -21.40%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.2713 1.2773 1.2874 1.2792 1.284 1.297 1.296 -1.27%
Adjusted Per Share Value based on latest NOSH - 250,400
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 45.86 41.96 44.61 50.75 41.97 39.57 40.34 8.90%
EPS -0.66 -0.71 0.69 0.62 -1.33 -0.14 -1.12 -29.64%
DPS 0.00 0.00 0.00 0.82 0.00 0.00 0.00 -
NAPS 1.1898 1.186 1.2005 1.05 1.202 1.5165 1.4274 -11.40%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.43 0.50 0.56 0.50 0.51 0.54 0.50 -
P/RPS 0.88 1.11 1.17 0.81 1.14 1.60 1.37 -25.49%
P/EPS -60.56 -64.94 75.68 66.67 -35.92 -450.00 -49.02 15.09%
EY -1.65 -1.54 1.32 1.50 -2.78 -0.22 -2.04 -13.15%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.43 0.39 0.40 0.42 0.39 -8.71%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 26/08/04 26/05/04 25/02/04 19/11/03 20/08/03 28/05/03 -
Price 0.38 0.45 0.52 0.52 0.49 0.56 0.51 -
P/RPS 0.78 1.00 1.09 0.84 1.09 1.65 1.39 -31.89%
P/EPS -53.52 -58.44 70.27 69.33 -34.51 -466.67 -50.00 4.62%
EY -1.87 -1.71 1.42 1.44 -2.90 -0.21 -2.00 -4.36%
DY 0.00 0.00 0.00 1.92 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.40 0.41 0.38 0.43 0.39 -16.00%

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