[MUDAJYA] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 18.79%
YoY- -212.44%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 709,816 542,812 505,257 505,894 613,820 1,050,805 1,138,746 -27.00%
PBT 37,344 10,902 -16,012 -57,596 -73,760 -61,605 62,193 -28.80%
Tax -9,496 -8,510 -4,344 -3,114 -1,940 -8,857 -21,906 -42.69%
NP 27,848 2,392 -20,356 -60,710 -75,700 -70,462 40,286 -21.80%
-
NP to SH 23,808 -1,428 -23,462 -63,866 -78,644 -70,234 39,300 -28.38%
-
Tax Rate 25.43% 78.06% - - - - 35.22% -
Total Cost 681,968 540,420 525,613 566,604 689,520 1,121,267 1,098,460 -27.20%
-
Net Worth 1,114,647 1,084,222 1,092,413 1,069,809 1,084,856 1,101,286 1,198,434 -4.71%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - 43,186 -
Div Payout % - - - - - - 109.89% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,114,647 1,084,222 1,092,413 1,069,809 1,084,856 1,101,286 1,198,434 -4.71%
NOSH 541,090 528,888 538,134 537,592 538,657 539,846 539,835 0.15%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 3.92% 0.44% -4.03% -12.00% -12.33% -6.71% 3.54% -
ROE 2.14% -0.13% -2.15% -5.97% -7.25% -6.38% 3.28% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 131.18 102.63 93.89 94.10 113.95 194.65 210.94 -27.12%
EPS 4.40 -0.27 -4.36 -11.82 -14.60 -13.01 7.28 -28.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 2.06 2.05 2.03 1.99 2.014 2.04 2.22 -4.86%
Adjusted Per Share Value based on latest NOSH - 538,245
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 37.79 28.90 26.90 26.94 32.68 55.95 60.63 -27.01%
EPS 1.27 -0.08 -1.25 -3.40 -4.19 -3.74 2.09 -28.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.30 -
NAPS 0.5935 0.5773 0.5817 0.5696 0.5776 0.5864 0.6381 -4.71%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.38 1.18 1.00 1.37 1.45 1.45 1.99 -
P/RPS 1.05 1.15 1.07 1.46 1.27 0.74 0.94 7.64%
P/EPS 31.36 -437.04 -22.94 -11.53 -9.93 -11.15 27.34 9.56%
EY 3.19 -0.23 -4.36 -8.67 -10.07 -8.97 3.66 -8.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.02 -
P/NAPS 0.67 0.58 0.49 0.69 0.72 0.71 0.90 -17.84%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 25/02/16 25/11/15 27/08/15 29/05/15 27/02/15 28/11/14 -
Price 1.18 1.15 1.19 0.91 1.41 1.49 1.83 -
P/RPS 0.90 1.12 1.27 0.97 1.24 0.77 0.87 2.28%
P/EPS 26.82 -425.93 -27.29 -7.66 -9.66 -11.45 25.14 4.40%
EY 3.73 -0.23 -3.66 -13.05 -10.35 -8.73 3.98 -4.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.37 -
P/NAPS 0.57 0.56 0.59 0.46 0.70 0.73 0.82 -21.51%

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