[MUDA] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -110.42%
YoY- -125.31%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 270,671 262,151 216,131 141,645 188,078 154,445 146,583 10.75%
PBT 3,129 13,879 12,233 -3,737 18,102 5,102 759 26.60%
Tax -947 -3,164 -1,776 -985 2,017 -1,570 -564 9.01%
NP 2,182 10,715 10,457 -4,722 20,119 3,532 195 49.50%
-
NP to SH 753 7,545 8,232 -4,747 18,759 2,924 -134 -
-
Tax Rate 30.27% 22.80% 14.52% - -11.14% 30.77% 74.31% -
Total Cost 268,489 251,436 205,674 146,367 167,959 150,913 146,388 10.62%
-
Net Worth 586,656 545,564 515,240 448,327 396,276 366,209 372,519 7.85%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 586,656 545,564 515,240 448,327 396,276 366,209 372,519 7.85%
NOSH 302,400 299,760 296,115 293,024 285,091 283,883 267,999 2.03%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 0.81% 4.09% 4.84% -3.33% 10.70% 2.29% 0.13% -
ROE 0.13% 1.38% 1.60% -1.06% 4.73% 0.80% -0.04% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 89.51 87.45 72.99 48.34 65.97 54.40 54.70 8.54%
EPS 0.25 2.52 2.78 -1.62 6.58 1.03 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.82 1.74 1.53 1.39 1.29 1.39 5.70%
Adjusted Per Share Value based on latest NOSH - 293,024
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 88.73 85.94 70.85 46.43 61.65 50.63 48.05 10.75%
EPS 0.25 2.47 2.70 -1.56 6.15 0.96 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9231 1.7884 1.689 1.4697 1.2991 1.2005 1.2212 7.85%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.94 0.81 0.95 0.60 0.41 0.34 0.35 -
P/RPS 1.05 0.93 1.30 1.24 0.62 0.62 0.64 8.59%
P/EPS 377.50 32.18 34.17 -37.04 6.23 33.01 -700.00 -
EY 0.26 3.11 2.93 -2.70 16.05 3.03 -0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.55 0.39 0.29 0.26 0.25 11.47%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 26/05/11 19/05/10 27/05/09 28/05/08 29/05/07 30/05/06 -
Price 0.86 0.81 0.90 0.61 0.73 0.32 0.37 -
P/RPS 0.96 0.93 1.23 1.26 1.11 0.59 0.68 5.91%
P/EPS 345.37 32.18 32.37 -37.65 11.09 31.07 -740.00 -
EY 0.29 3.11 3.09 -2.66 9.01 3.22 -0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.52 0.40 0.53 0.25 0.27 8.47%

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