[MUDA] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -135.19%
YoY- -104.46%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 487,252 481,978 448,611 424,008 428,302 443,398 442,479 6.61%
PBT -4,361 2,605 -1,408 -2,410 4,278 7,210 28,195 -
Tax 5,725 520 731 698 672 23 -30 -
NP 1,364 3,125 -677 -1,712 4,950 7,233 28,165 -86.64%
-
NP to SH -1,598 3,125 -677 -1,734 4,928 7,211 28,143 -
-
Tax Rate - -19.96% - - -15.71% -0.32% 0.11% -
Total Cost 485,888 478,853 449,288 425,720 423,352 436,165 414,314 11.17%
-
Net Worth 1,633,460 383,086 395,024 391,729 396,587 411,525 307,560 203.48%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 11,793 4,298 4,298 4,298 4,298 6,082 6,082 55.30%
Div Payout % 0.00% 137.54% 0.00% 0.00% 87.22% 84.34% 21.61% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 1,633,460 383,086 395,024 391,729 396,587 411,525 307,560 203.48%
NOSH 1,179,393 276,397 287,499 285,934 286,551 295,000 220,000 205.37%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 0.28% 0.65% -0.15% -0.40% 1.16% 1.63% 6.37% -
ROE -0.10% 0.82% -0.17% -0.44% 1.24% 1.75% 9.15% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 41.31 174.38 156.04 148.29 149.47 150.30 201.13 -65.08%
EPS -0.14 1.13 -0.24 -0.61 1.72 2.44 12.79 -
DPS 1.00 1.56 1.50 1.50 1.50 2.06 2.76 -49.08%
NAPS 1.385 1.386 1.374 1.37 1.384 1.395 1.398 -0.61%
Adjusted Per Share Value based on latest NOSH - 285,934
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 159.73 158.00 147.06 139.00 140.40 145.35 145.05 6.61%
EPS -0.52 1.02 -0.22 -0.57 1.62 2.36 9.23 -
DPS 3.87 1.41 1.41 1.41 1.41 1.99 1.99 55.61%
NAPS 5.3547 1.2558 1.2949 1.2841 1.3001 1.349 1.0082 203.48%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.61 0.65 0.66 0.71 0.69 0.66 0.75 -
P/RPS 1.48 0.37 0.42 0.48 0.46 0.44 0.37 151.34%
P/EPS -450.21 57.49 -280.28 -117.08 40.12 27.00 5.86 -
EY -0.22 1.74 -0.36 -0.85 2.49 3.70 17.06 -
DY 1.64 2.39 2.27 2.12 2.17 3.12 3.69 -41.67%
P/NAPS 0.44 0.47 0.48 0.52 0.50 0.47 0.54 -12.72%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 28/11/02 29/08/02 24/05/02 27/02/02 28/11/01 02/10/01 -
Price 0.56 0.64 0.73 0.69 0.67 0.67 0.67 -
P/RPS 1.36 0.37 0.47 0.47 0.45 0.45 0.33 156.38%
P/EPS -413.30 56.61 -310.01 -113.78 38.96 27.41 5.24 -
EY -0.24 1.77 -0.32 -0.88 2.57 3.65 19.09 -
DY 1.79 2.43 2.05 2.18 2.24 3.08 4.13 -42.64%
P/NAPS 0.40 0.46 0.53 0.50 0.48 0.48 0.48 -11.41%

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