[MUDAJYA] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -30.81%
YoY- -77.02%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 505,894 613,820 1,050,805 1,138,746 1,290,806 1,465,624 1,535,786 -52.40%
PBT -57,596 -73,760 -61,605 62,193 77,352 127,052 195,627 -
Tax -3,114 -1,940 -8,857 -21,906 -20,252 -24,556 -21,960 -72.90%
NP -60,710 -75,700 -70,462 40,286 57,100 102,496 173,667 -
-
NP to SH -63,866 -78,644 -70,234 39,300 56,802 100,220 151,176 -
-
Tax Rate - - - 35.22% 26.18% 19.33% 11.23% -
Total Cost 566,604 689,520 1,121,267 1,098,460 1,233,706 1,363,128 1,362,119 -44.36%
-
Net Worth 1,069,809 1,084,856 1,101,286 1,198,434 1,217,185 1,222,857 1,209,191 -7.86%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - 43,186 64,916 65,219 48,801 -
Div Payout % - - - 109.89% 114.29% 65.08% 32.28% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,069,809 1,084,856 1,101,286 1,198,434 1,217,185 1,222,857 1,209,191 -7.86%
NOSH 537,592 538,657 539,846 539,835 540,971 543,492 542,238 -0.57%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -12.00% -12.33% -6.71% 3.54% 4.42% 6.99% 11.31% -
ROE -5.97% -7.25% -6.38% 3.28% 4.67% 8.20% 12.50% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 94.10 113.95 194.65 210.94 238.61 269.67 283.23 -52.12%
EPS -11.82 -14.60 -13.01 7.28 10.50 18.44 27.88 -
DPS 0.00 0.00 0.00 8.00 12.00 12.00 9.00 -
NAPS 1.99 2.014 2.04 2.22 2.25 2.25 2.23 -7.32%
Adjusted Per Share Value based on latest NOSH - 536,999
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 19.04 23.10 39.54 42.85 48.57 55.15 57.79 -52.39%
EPS -2.40 -2.96 -2.64 1.48 2.14 3.77 5.69 -
DPS 0.00 0.00 0.00 1.63 2.44 2.45 1.84 -
NAPS 0.4026 0.4082 0.4144 0.451 0.458 0.4602 0.455 -7.85%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.37 1.45 1.45 1.99 2.51 2.70 2.90 -
P/RPS 1.46 1.27 0.74 0.94 1.05 1.00 1.02 27.09%
P/EPS -11.53 -9.93 -11.15 27.34 23.90 14.64 10.40 -
EY -8.67 -10.07 -8.97 3.66 4.18 6.83 9.61 -
DY 0.00 0.00 0.00 4.02 4.78 4.44 3.10 -
P/NAPS 0.69 0.72 0.71 0.90 1.12 1.20 1.30 -34.52%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 29/05/15 27/02/15 28/11/14 26/08/14 27/05/14 25/02/14 -
Price 0.91 1.41 1.49 1.83 2.44 2.54 2.74 -
P/RPS 0.97 1.24 0.77 0.87 1.02 0.94 0.97 0.00%
P/EPS -7.66 -9.66 -11.45 25.14 23.24 13.77 9.83 -
EY -13.05 -10.35 -8.73 3.98 4.30 7.26 10.18 -
DY 0.00 0.00 0.00 4.37 4.92 4.72 3.28 -
P/NAPS 0.46 0.70 0.73 0.82 1.08 1.13 1.23 -48.18%

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