[MUDAJYA] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -67.49%
YoY- -87.07%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 128,226 70,961 100,073 60,867 113,415 0 -
PBT 13,837 13,026 8,274 3,811 10,183 0 -
Tax -1,351 -836 -2,446 -2,605 -3,895 0 -
NP 12,486 12,190 5,828 1,206 6,288 0 -
-
NP to SH 10,366 9,429 4,561 813 6,288 0 -
-
Tax Rate 9.76% 6.42% 29.56% 68.35% 38.25% - -
Total Cost 115,740 58,771 94,245 59,661 107,127 0 -
-
Net Worth 272,200 222,867 150,687 140,919 134,742 0 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 5,593 5,714 4,036 2,709 4,083 - -
Div Payout % 53.96% 60.61% 88.50% 333.33% 64.94% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 272,200 222,867 150,687 140,919 134,742 0 -
NOSH 372,877 142,863 134,542 135,499 136,103 0 -
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 9.74% 17.18% 5.82% 1.98% 5.54% 0.00% -
ROE 3.81% 4.23% 3.03% 0.58% 4.67% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 34.39 49.67 74.38 44.92 83.33 0.00 -
EPS 2.78 6.60 3.39 0.60 4.62 0.00 -
DPS 1.50 4.00 3.00 2.00 3.00 0.00 -
NAPS 0.73 1.56 1.12 1.04 0.99 0.50 7.85%
Adjusted Per Share Value based on latest NOSH - 135,499
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 4.83 2.67 3.77 2.29 4.27 0.00 -
EPS 0.39 0.35 0.17 0.03 0.24 0.00 -
DPS 0.21 0.22 0.15 0.10 0.15 0.00 -
NAPS 0.1024 0.0839 0.0567 0.053 0.0507 0.50 -27.15%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 - -
Price 0.85 2.95 1.07 0.85 1.05 0.00 -
P/RPS 2.47 5.94 1.44 1.89 1.26 0.00 -
P/EPS 30.58 44.70 31.56 141.67 22.73 0.00 -
EY 3.27 2.24 3.17 0.71 4.40 0.00 -
DY 1.76 1.36 2.80 2.35 2.86 0.00 -
P/NAPS 1.16 1.89 0.96 0.82 1.06 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/09 26/02/08 26/02/07 22/02/06 23/02/05 - -
Price 0.88 2.78 2.64 0.82 0.93 0.00 -
P/RPS 2.56 5.60 3.55 1.83 1.12 0.00 -
P/EPS 31.65 42.12 77.88 136.67 20.13 0.00 -
EY 3.16 2.37 1.28 0.73 4.97 0.00 -
DY 1.70 1.44 1.14 2.44 3.23 0.00 -
P/NAPS 1.21 1.78 2.36 0.79 0.94 0.00 -

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