[MUDAJYA] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 4.68%
YoY- 27.14%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 749,468 547,616 532,468 612,002 627,972 759,132 691,938 5.47%
PBT -132,056 -120,614 -139,066 -95,612 -100,656 -377,534 -178,396 -18.18%
Tax -5,132 2,785 -6,910 -3,764 -3,888 -4,766 -3,232 36.14%
NP -137,188 -117,829 -145,977 -99,376 -104,544 -382,300 -181,628 -17.07%
-
NP to SH -134,760 -121,371 -146,789 -102,026 -107,036 -383,748 -183,470 -18.60%
-
Tax Rate - - - - - - - -
Total Cost 886,656 665,445 678,445 711,378 732,516 1,141,432 873,566 0.99%
-
Net Worth 633,231 630,186 627,795 680,425 702,025 729,027 972,034 -24.87%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 633,231 630,186 627,795 680,425 702,025 729,027 972,034 -24.87%
NOSH 605,418 605,418 605,418 552,418 552,418 552,418 552,418 6.30%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -18.30% -21.52% -27.42% -16.24% -16.65% -50.36% -26.25% -
ROE -21.28% -19.26% -23.38% -14.99% -15.25% -52.64% -18.87% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 126.64 98.19 97.54 113.33 116.29 140.57 128.13 -0.77%
EPS -22.76 -21.76 -26.89 -18.90 -19.84 -71.06 -33.97 -23.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.13 1.15 1.26 1.30 1.35 1.80 -29.32%
Adjusted Per Share Value based on latest NOSH - 552,418
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 35.25 25.76 25.05 28.79 29.54 35.71 32.55 5.46%
EPS -6.34 -5.71 -6.90 -4.80 -5.03 -18.05 -8.63 -18.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2979 0.2964 0.2953 0.3201 0.3302 0.3429 0.4572 -24.86%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.725 0.93 1.08 1.38 0.985 0.91 1.00 -
P/RPS 0.57 0.95 1.11 1.22 0.85 0.65 0.78 -18.88%
P/EPS -3.18 -4.27 -4.02 -7.30 -4.97 -1.28 -2.94 5.37%
EY -31.41 -23.40 -24.90 -13.69 -20.12 -78.09 -33.97 -5.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.82 0.94 1.10 0.76 0.67 0.56 13.83%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 29/11/17 29/08/17 30/05/17 27/02/17 29/11/16 -
Price 0.57 0.875 1.04 1.05 1.52 0.845 0.82 -
P/RPS 0.45 0.89 1.07 0.93 1.31 0.60 0.64 -20.94%
P/EPS -2.50 -4.02 -3.87 -5.56 -7.67 -1.19 -2.41 2.47%
EY -39.95 -24.87 -25.85 -17.99 -13.04 -84.10 -41.43 -2.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.77 0.90 0.83 1.17 0.63 0.46 9.91%

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