[MUDAJYA] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -0.51%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 60,828 84,549 86,869 113,415 98,143 86,998 86,583 -20.95%
PBT 5,305 5,152 9,763 10,183 8,648 8,983 8,739 -28.28%
Tax -2,326 -2,369 -3,542 -3,895 -2,328 -3,105 -2,585 -6.79%
NP 2,979 2,783 6,221 6,288 6,320 5,878 6,154 -38.32%
-
NP to SH 2,501 2,783 6,221 6,288 6,320 5,878 6,154 -45.10%
-
Tax Rate 43.85% 45.98% 36.28% 38.25% 26.92% 34.57% 29.58% -
Total Cost 57,849 81,766 80,648 107,127 91,823 81,120 80,429 -19.70%
-
Net Worth 140,001 139,828 140,210 134,742 129,118 113,808 102,566 23.02%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 2,718 2,715 - 4,083 4,077 3,751 - -
Div Payout % 108.70% 97.56% - 64.94% 64.52% 63.83% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 140,001 139,828 140,210 134,742 129,118 113,808 102,566 23.02%
NOSH 135,923 135,756 136,126 136,103 135,913 125,063 120,666 8.25%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.90% 3.29% 7.16% 5.54% 6.44% 6.76% 7.11% -
ROE 1.79% 1.99% 4.44% 4.67% 4.89% 5.16% 6.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 44.75 62.28 63.81 83.33 72.21 69.56 71.75 -26.98%
EPS 1.84 2.05 4.57 4.62 4.65 4.70 5.10 -49.28%
DPS 2.00 2.00 0.00 3.00 3.00 3.00 0.00 -
NAPS 1.03 1.03 1.03 0.99 0.95 0.91 0.85 13.64%
Adjusted Per Share Value based on latest NOSH - 136,103
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.29 3.18 3.27 4.27 3.69 3.27 3.26 -20.96%
EPS 0.09 0.10 0.23 0.24 0.24 0.22 0.23 -46.47%
DPS 0.10 0.10 0.00 0.15 0.15 0.14 0.00 -
NAPS 0.0527 0.0526 0.0528 0.0507 0.0486 0.0428 0.0386 23.04%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 - -
Price 0.78 0.77 0.88 1.05 0.99 0.97 0.00 -
P/RPS 1.74 1.24 1.38 1.26 1.37 1.39 0.00 -
P/EPS 42.39 37.56 19.26 22.73 21.29 20.64 0.00 -
EY 2.36 2.66 5.19 4.40 4.70 4.85 0.00 -
DY 2.56 2.60 0.00 2.86 3.03 3.09 0.00 -
P/NAPS 0.76 0.75 0.85 1.06 1.04 1.07 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 24/08/05 24/05/05 23/02/05 24/11/04 27/08/04 25/05/04 -
Price 0.80 0.86 0.86 0.93 0.98 0.97 0.96 -
P/RPS 1.79 1.38 1.35 1.12 1.36 1.39 1.34 21.27%
P/EPS 43.48 41.95 18.82 20.13 21.08 20.64 18.82 74.67%
EY 2.30 2.38 5.31 4.97 4.74 4.85 5.31 -42.72%
DY 2.50 2.33 0.00 3.23 3.06 3.09 0.00 -
P/NAPS 0.78 0.83 0.83 0.94 1.03 1.07 1.13 -21.87%

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