[MUDA] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 183.94%
YoY- -51.83%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 577,489 538,626 495,742 498,289 426,721 443,437 365,817 -0.48%
PBT 14,692 7,209 -11,304 4,189 6,417 50,318 17,989 0.21%
Tax -7,384 -10,013 2,489 -1,130 -956 -1,201 -1,114 -1.99%
NP 7,308 -2,804 -8,814 3,058 5,461 49,117 16,874 0.89%
-
NP to SH 7,045 -2,804 -10,546 2,630 5,461 49,117 16,874 0.93%
-
Tax Rate 50.26% 138.90% - 26.98% 14.90% 2.39% 6.19% -
Total Cost 570,181 541,430 504,557 495,230 421,260 394,320 348,942 -0.52%
-
Net Worth 377,534 361,289 437,777 337,602 394,063 349,178 315,841 -0.18%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 377,534 361,289 437,777 337,602 394,063 349,178 315,841 -0.18%
NOSH 285,621 284,189 340,948 243,580 282,482 161,357 159,596 -0.61%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 1.27% -0.52% -1.78% 0.61% 1.28% 11.08% 4.61% -
ROE 1.87% -0.78% -2.41% 0.78% 1.39% 14.07% 5.34% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 202.19 189.53 145.40 204.57 151.06 274.82 229.21 0.13%
EPS 2.47 -0.99 -3.09 1.08 1.93 30.44 10.57 1.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3218 1.2713 1.284 1.386 1.395 2.164 1.979 0.42%
Adjusted Per Share Value based on latest NOSH - 276,397
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 189.31 176.57 162.51 163.35 139.89 145.36 119.92 -0.48%
EPS 2.31 -0.92 -3.46 0.86 1.79 16.10 5.53 0.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2376 1.1844 1.4351 1.1067 1.2918 1.1447 1.0354 -0.18%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.31 0.43 0.51 0.65 0.66 1.74 0.00 -
P/RPS 0.15 0.23 0.35 0.32 0.44 0.63 0.00 -100.00%
P/EPS 12.57 -43.58 -16.49 60.19 34.14 5.72 0.00 -100.00%
EY 7.96 -2.29 -6.07 1.66 2.93 17.49 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.34 0.40 0.47 0.47 0.80 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 15/11/05 24/11/04 19/11/03 28/11/02 28/11/01 29/11/00 30/11/99 -
Price 0.30 0.38 0.49 0.64 0.67 0.88 0.00 -
P/RPS 0.15 0.20 0.34 0.31 0.44 0.32 0.00 -100.00%
P/EPS 12.16 -38.51 -15.84 59.26 34.66 2.89 0.00 -100.00%
EY 8.22 -2.60 -6.31 1.69 2.89 34.59 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.30 0.38 0.46 0.48 0.41 0.00 -100.00%

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