[MUDA] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -847.43%
YoY- -207.87%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 161,122 146,258 139,890 128,042 142,374 109,007 108,088 6.87%
PBT 671 2,544 -1,153 -3,302 4,379 366 21,351 -43.80%
Tax -270 -1,251 -874 -753 -518 -307 -360 -4.67%
NP 401 1,293 -2,027 -4,055 3,861 59 20,991 -48.28%
-
NP to SH -856 1,167 -2,027 -4,055 3,759 59 20,991 -
-
Tax Rate 40.24% 49.17% - - 11.83% 83.88% 1.69% -
Total Cost 160,721 144,965 141,917 132,097 138,513 108,948 87,097 10.74%
-
Net Worth 388,053 376,229 362,947 366,663 383,086 411,525 349,688 1.74%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 388,053 376,229 362,947 366,663 383,086 411,525 349,688 1.74%
NOSH 285,333 284,634 285,492 285,563 276,397 295,000 161,593 9.93%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.25% 0.88% -1.45% -3.17% 2.71% 0.05% 19.42% -
ROE -0.22% 0.31% -0.56% -1.11% 0.98% 0.01% 6.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 56.47 51.38 49.00 44.84 51.51 36.95 66.89 -2.78%
EPS -0.30 0.41 -0.71 -1.42 1.36 0.02 12.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.3218 1.2713 1.284 1.386 1.395 2.164 -7.44%
Adjusted Per Share Value based on latest NOSH - 285,563
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 52.82 47.95 45.86 41.97 46.67 35.73 35.43 6.87%
EPS -0.28 0.38 -0.66 -1.33 1.23 0.02 6.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2721 1.2333 1.1898 1.202 1.2558 1.349 1.1463 1.74%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.31 0.31 0.43 0.51 0.65 0.66 1.74 -
P/RPS 0.55 0.60 0.88 1.14 1.26 1.79 2.60 -22.80%
P/EPS -103.33 75.61 -60.56 -35.92 47.79 3,300.00 13.39 -
EY -0.97 1.32 -1.65 -2.78 2.09 0.03 7.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.34 0.40 0.47 0.47 0.80 -18.75%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 21/11/06 15/11/05 24/11/04 19/11/03 28/11/02 28/11/01 29/11/00 -
Price 0.34 0.30 0.38 0.49 0.64 0.67 0.88 -
P/RPS 0.60 0.58 0.78 1.09 1.24 1.81 1.32 -12.30%
P/EPS -113.33 73.17 -53.52 -34.51 47.06 3,350.00 6.77 -
EY -0.88 1.37 -1.87 -2.90 2.13 0.03 14.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.30 0.38 0.46 0.48 0.41 -7.91%

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