[MUDAJYA] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
16-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -66.05%
YoY- 120.5%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 239,354 125,375 80,448 56,514 47,519 86,869 86,583 18.45%
PBT 77,266 19,665 19,536 8,507 6,219 9,763 8,739 43.77%
Tax -12,596 -5,065 -2,365 -2,342 -3,367 -3,542 -2,585 30.18%
NP 64,670 14,600 17,171 6,165 2,852 6,221 6,154 47.97%
-
NP to SH 50,596 14,044 13,075 5,519 2,503 6,221 6,154 42.04%
-
Tax Rate 16.30% 25.76% 12.11% 27.53% 54.14% 36.28% 29.58% -
Total Cost 174,684 110,775 63,277 50,349 44,667 80,648 80,429 13.79%
-
Net Worth 594,042 290,565 243,670 155,767 143,415 140,210 102,566 33.99%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 4,096 - - - - - - -
Div Payout % 8.10% - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 594,042 290,565 243,670 155,767 143,415 140,210 102,566 33.99%
NOSH 409,684 372,519 148,579 134,282 135,297 136,126 120,666 22.58%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 27.02% 11.65% 21.34% 10.91% 6.00% 7.16% 7.11% -
ROE 8.52% 4.83% 5.37% 3.54% 1.75% 4.44% 6.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 58.42 33.66 54.14 42.09 35.12 63.81 71.75 -3.36%
EPS 12.35 3.77 8.80 4.11 1.85 4.57 5.10 15.87%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 0.78 1.64 1.16 1.06 1.03 0.85 9.30%
Adjusted Per Share Value based on latest NOSH - 134,282
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 9.01 4.72 3.03 2.13 1.79 3.27 3.26 18.45%
EPS 1.90 0.53 0.49 0.21 0.09 0.23 0.23 42.15%
DPS 0.15 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2235 0.1093 0.0917 0.0586 0.054 0.0528 0.0386 33.98%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 - -
Price 3.67 0.91 2.62 2.25 0.76 0.88 0.00 -
P/RPS 6.28 2.70 4.84 5.35 2.16 1.38 0.00 -
P/EPS 29.72 24.14 29.77 54.74 41.08 19.26 0.00 -
EY 3.37 4.14 3.36 1.83 2.43 5.19 0.00 -
DY 0.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 1.17 1.60 1.94 0.72 0.85 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 12/05/10 13/05/09 16/05/08 16/05/07 26/05/06 24/05/05 25/05/04 -
Price 3.82 1.18 2.76 2.81 0.76 0.86 0.96 -
P/RPS 6.54 3.51 5.10 6.68 2.16 1.35 1.34 30.22%
P/EPS 30.93 31.30 31.36 68.37 41.08 18.82 18.82 8.62%
EY 3.23 3.19 3.19 1.46 2.43 5.31 5.31 -7.94%
DY 0.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 1.51 1.68 2.42 0.72 0.83 1.13 15.11%

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