[MUDA] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 13.29%
YoY- -505.49%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 696,021 656,190 635,240 621,312 613,450 600,161 585,297 12.20%
PBT 22,898 -4,010 -7,505 -8,875 -13,218 3,807 5,680 152.65%
Tax -5,897 -7,363 -6,986 -8,528 -7,522 -768 -1,749 124.35%
NP 17,001 -11,373 -14,491 -17,403 -20,740 3,039 3,931 164.74%
-
NP to SH 14,415 -13,236 -17,033 -19,946 -23,004 210 2,233 245.52%
-
Tax Rate 25.75% - - - - 20.17% 30.79% -
Total Cost 679,020 667,563 649,731 638,715 634,190 597,122 581,366 10.87%
-
Net Worth 285,047 368,338 368,671 366,209 367,597 388,053 392,968 -19.22%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 7,126 5,699 5,699 5,699 5,699 7,092 7,092 0.31%
Div Payout % 49.44% 0.00% 0.00% 0.00% 0.00% 3,377.42% 317.63% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 285,047 368,338 368,671 366,209 367,597 388,053 392,968 -19.22%
NOSH 285,047 285,533 283,593 283,883 284,959 285,333 288,947 -0.89%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 2.44% -1.73% -2.28% -2.80% -3.38% 0.51% 0.67% -
ROE 5.06% -3.59% -4.62% -5.45% -6.26% 0.05% 0.57% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 244.18 229.81 224.00 218.86 215.28 210.34 202.56 13.22%
EPS 5.06 -4.64 -6.01 -7.03 -8.07 0.07 0.77 249.63%
DPS 2.50 2.00 2.00 2.00 2.00 2.49 2.45 1.35%
NAPS 1.00 1.29 1.30 1.29 1.29 1.36 1.36 -18.48%
Adjusted Per Share Value based on latest NOSH - 283,883
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 228.17 215.11 208.24 203.67 201.10 196.74 191.87 12.20%
EPS 4.73 -4.34 -5.58 -6.54 -7.54 0.07 0.73 246.37%
DPS 2.34 1.87 1.87 1.87 1.87 2.33 2.33 0.28%
NAPS 0.9344 1.2075 1.2086 1.2005 1.205 1.2721 1.2882 -19.22%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.38 0.35 0.42 0.34 0.32 0.31 0.37 -
P/RPS 0.16 0.15 0.19 0.16 0.15 0.15 0.18 -7.53%
P/EPS 7.51 -7.55 -6.99 -4.84 -3.96 421.21 47.88 -70.81%
EY 13.31 -13.24 -14.30 -20.67 -25.23 0.24 2.09 242.41%
DY 6.58 5.71 4.76 5.88 6.25 8.02 6.63 -0.50%
P/NAPS 0.38 0.27 0.32 0.26 0.25 0.23 0.27 25.50%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 29/11/07 28/08/07 29/05/07 28/02/07 21/11/06 24/08/06 -
Price 0.34 0.35 0.35 0.32 0.37 0.34 0.31 -
P/RPS 0.14 0.15 0.16 0.15 0.17 0.16 0.15 -4.48%
P/EPS 6.72 -7.55 -5.83 -4.55 -4.58 461.97 40.11 -69.50%
EY 14.87 -13.24 -17.16 -21.96 -21.82 0.22 2.49 228.09%
DY 7.35 5.71 5.71 6.25 5.41 7.31 7.92 -4.84%
P/NAPS 0.34 0.27 0.27 0.25 0.29 0.25 0.23 29.67%

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