[MUDAJYA] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -5.16%
YoY- 27.99%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 269,944 288,688 256,285 273,276 298,508 348,415 297,164 -6.20%
PBT 12,424 12,317 -8,352 -6,300 -4,492 -41,144 -9,768 -
Tax -2,940 -4,863 -3,249 -3,600 -4,568 -3,726 -3,257 -6.60%
NP 9,484 7,454 -11,601 -9,900 -9,060 -44,870 -13,025 -
-
NP to SH 5,504 5,794 -14,248 -12,548 -11,932 -47,513 -15,849 -
-
Tax Rate 23.66% 39.48% - - - - - -
Total Cost 260,460 281,234 267,886 283,176 307,568 393,285 310,189 -11.00%
-
Net Worth 259,544 156,808 103,817 99,623 105,849 109,716 137,178 53.03%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 259,544 156,808 103,817 99,623 105,849 109,716 137,178 53.03%
NOSH 1,297,724 1,297,000 1,297,000 664,405 664,405 664,405 664,405 56.31%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 3.51% 2.58% -4.53% -3.62% -3.04% -12.88% -4.38% -
ROE 2.12% 3.69% -13.72% -12.60% -11.27% -43.31% -11.55% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 20.80 36.82 39.50 43.89 47.94 57.16 49.82 -44.16%
EPS 0.44 0.74 -2.20 -2.02 -1.92 -7.79 -2.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.16 0.16 0.17 0.18 0.23 -8.90%
Adjusted Per Share Value based on latest NOSH - 664,405
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 14.37 15.37 13.65 14.55 15.89 18.55 15.82 -6.21%
EPS 0.29 0.31 -0.76 -0.67 -0.64 -2.53 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1382 0.0835 0.0553 0.053 0.0564 0.0584 0.073 53.09%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.215 0.175 0.19 0.20 0.245 0.325 0.23 -
P/RPS 1.03 0.48 0.48 0.46 0.51 0.57 0.46 71.23%
P/EPS 50.69 23.68 -8.65 -9.92 -12.78 -4.17 -8.66 -
EY 1.97 4.22 -11.56 -10.08 -7.82 -23.98 -11.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.88 1.19 1.25 1.44 1.81 1.00 5.26%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 25/02/22 29/11/21 25/08/21 24/05/21 24/02/21 26/11/20 -
Price 0.205 0.18 0.18 0.20 0.215 0.26 0.28 -
P/RPS 0.99 0.49 0.46 0.46 0.45 0.45 0.56 46.25%
P/EPS 48.33 24.36 -8.20 -9.92 -11.22 -3.34 -10.54 -
EY 2.07 4.11 -12.20 -10.08 -8.91 -29.98 -9.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.90 1.13 1.25 1.26 1.44 1.22 -10.68%

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