[MUDA] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 74.9%
YoY- 75.02%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 246,599 251,913 249,168 289,636 247,703 243,280 263,705 -4.36%
PBT 4,820 10,167 9,621 14,783 8,316 22,554 6,295 -16.29%
Tax -1,863 -1,611 -2,754 58 -2,358 -1,296 -1,687 6.83%
NP 2,957 8,556 6,867 14,841 5,958 21,258 4,608 -25.58%
-
NP to SH 2,905 8,530 6,197 10,482 5,993 22,901 3,850 -17.10%
-
Tax Rate 38.65% 15.85% 28.62% -0.39% 28.35% 5.75% 26.80% -
Total Cost 243,642 243,357 242,301 274,795 241,745 222,022 259,097 -4.01%
-
Net Worth 808,385 814,486 805,334 799,233 786,861 625,354 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 808,385 814,486 805,334 799,233 786,861 625,354 0 -
NOSH 305,051 305,051 305,051 305,051 304,985 305,051 305,051 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.20% 3.40% 2.76% 5.12% 2.41% 8.74% 1.75% -
ROE 0.36% 1.05% 0.77% 1.31% 0.76% 3.66% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 80.84 82.58 81.68 94.95 81.22 79.75 86.45 -4.37%
EPS 0.95 2.80 2.03 3.44 1.96 7.53 1.27 -17.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.67 2.64 2.62 2.58 2.05 0.00 -
Adjusted Per Share Value based on latest NOSH - 305,051
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 80.84 82.58 81.68 94.95 81.20 79.75 86.45 -4.37%
EPS 0.95 2.80 2.03 3.44 1.96 7.53 1.27 -17.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.67 2.64 2.62 2.5794 2.05 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.21 2.03 1.70 0.915 0.82 0.775 0.71 -
P/RPS 2.73 2.46 2.08 0.96 1.01 0.97 0.82 122.79%
P/EPS 232.07 72.60 83.68 26.63 41.73 10.32 56.26 156.98%
EY 0.43 1.38 1.19 3.76 2.40 9.69 1.78 -61.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.76 0.64 0.35 0.32 0.38 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 28/08/14 28/05/14 26/02/14 25/11/13 21/08/13 - -
Price 1.56 2.23 1.90 1.50 0.93 0.78 0.00 -
P/RPS 1.93 2.70 2.33 1.58 1.15 0.98 0.00 -
P/EPS 163.81 79.75 93.53 43.65 47.33 10.39 0.00 -
EY 0.61 1.25 1.07 2.29 2.11 9.62 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.84 0.72 0.57 0.36 0.38 0.00 -

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