[MUDA] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 91.71%
YoY- 79.36%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 567,861 558,793 546,945 539,657 526,630 485,342 499,674 8.86%
PBT 6,016 10,437 8,288 4,014 -3,448 -15,980 -8,299 -
Tax -7,789 -10,413 -10,292 -3,493 -1,036 8,439 8,674 -
NP -1,773 24 -2,004 521 -4,484 -7,541 375 -
-
NP to SH -1,773 -225 -2,253 -500 -6,032 -11,802 -3,886 -40.59%
-
Tax Rate 129.47% 99.77% 124.18% 87.02% - - - -
Total Cost 569,634 558,769 548,949 539,136 531,114 492,883 499,299 9.13%
-
Net Worth 371,773 362,947 361,791 366,213 320,311 366,663 462,596 -13.50%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 5,916 2,504 2,504 2,504 2,504 11,793 11,793 -36.73%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 371,773 362,947 361,791 366,213 320,311 366,663 462,596 -13.50%
NOSH 295,833 285,492 283,246 284,459 250,400 285,563 356,666 -11.67%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -0.31% 0.00% -0.37% 0.10% -0.85% -1.55% 0.08% -
ROE -0.48% -0.06% -0.62% -0.14% -1.88% -3.22% -0.84% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 191.95 195.73 193.10 189.71 210.32 169.96 140.10 23.24%
EPS -0.60 -0.08 -0.80 -0.18 -2.41 -4.13 -1.09 -32.71%
DPS 2.00 0.88 0.88 0.88 1.00 4.13 3.31 -28.41%
NAPS 1.2567 1.2713 1.2773 1.2874 1.2792 1.284 1.297 -2.07%
Adjusted Per Share Value based on latest NOSH - 284,459
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 186.15 183.18 179.30 176.91 172.64 159.10 163.80 8.85%
EPS -0.58 -0.07 -0.74 -0.16 -1.98 -3.87 -1.27 -40.55%
DPS 1.94 0.82 0.82 0.82 0.82 3.87 3.87 -36.76%
NAPS 1.2187 1.1898 1.186 1.2005 1.05 1.202 1.5165 -13.50%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.37 0.43 0.50 0.56 0.50 0.51 0.54 -
P/RPS 0.19 0.22 0.26 0.30 0.24 0.30 0.39 -37.95%
P/EPS -61.74 -545.61 -62.86 -318.59 -20.76 -12.34 -49.56 15.70%
EY -1.62 -0.18 -1.59 -0.31 -4.82 -8.10 -2.02 -13.62%
DY 5.41 2.04 1.77 1.57 2.00 8.10 6.12 -7.85%
P/NAPS 0.29 0.34 0.39 0.43 0.39 0.40 0.42 -21.79%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 24/11/04 26/08/04 26/05/04 25/02/04 19/11/03 20/08/03 -
Price 0.37 0.38 0.45 0.52 0.52 0.49 0.56 -
P/RPS 0.19 0.19 0.23 0.27 0.25 0.29 0.40 -38.98%
P/EPS -61.74 -482.17 -56.57 -295.84 -21.59 -11.86 -51.40 12.93%
EY -1.62 -0.21 -1.77 -0.34 -4.63 -8.43 -1.95 -11.57%
DY 5.41 2.31 1.96 1.69 1.92 8.43 5.90 -5.59%
P/NAPS 0.29 0.30 0.35 0.40 0.41 0.38 0.43 -23.00%

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