[MUDAJYA] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -31.03%
YoY- -681.97%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 612,002 627,972 759,132 691,938 696,920 709,816 542,812 8.33%
PBT -95,612 -100,656 -377,534 -178,396 -133,876 37,344 10,902 -
Tax -3,764 -3,888 -4,766 -3,232 -4,838 -9,496 -8,510 -41.97%
NP -99,376 -104,544 -382,300 -181,628 -138,714 27,848 2,392 -
-
NP to SH -102,026 -107,036 -383,748 -183,470 -140,022 23,808 -1,428 1626.30%
-
Tax Rate - - - - - 25.43% 78.06% -
Total Cost 711,378 732,516 1,141,432 873,566 835,634 681,968 540,420 20.13%
-
Net Worth 680,425 702,025 729,027 972,034 1,037,199 1,114,647 1,084,222 -26.72%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 680,425 702,025 729,027 972,034 1,037,199 1,114,647 1,084,222 -26.72%
NOSH 552,418 552,418 552,418 552,418 540,208 541,090 528,888 2.94%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -16.24% -16.65% -50.36% -26.25% -19.90% 3.92% 0.44% -
ROE -14.99% -15.25% -52.64% -18.87% -13.50% 2.14% -0.13% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 113.33 116.29 140.57 128.13 129.01 131.18 102.63 6.84%
EPS -18.90 -19.84 -71.06 -33.97 -25.92 4.40 -0.27 1602.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.30 1.35 1.80 1.92 2.06 2.05 -27.73%
Adjusted Per Share Value based on latest NOSH - 552,418
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 23.03 23.63 28.57 26.04 26.23 26.71 20.43 8.32%
EPS -3.84 -4.03 -14.44 -6.90 -5.27 0.90 -0.05 1711.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.256 0.2642 0.2743 0.3658 0.3903 0.4195 0.408 -26.72%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.38 0.985 0.91 1.00 1.08 1.38 1.18 -
P/RPS 1.22 0.85 0.65 0.78 0.84 1.05 1.15 4.02%
P/EPS -7.30 -4.97 -1.28 -2.94 -4.17 31.36 -437.04 -93.48%
EY -13.69 -20.12 -78.09 -33.97 -24.00 3.19 -0.23 1428.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.76 0.67 0.56 0.56 0.67 0.58 53.27%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 27/02/17 29/11/16 29/08/16 27/05/16 25/02/16 -
Price 1.05 1.52 0.845 0.82 1.12 1.18 1.15 -
P/RPS 0.93 1.31 0.60 0.64 0.87 0.90 1.12 -11.66%
P/EPS -5.56 -7.67 -1.19 -2.41 -4.32 26.82 -425.93 -94.47%
EY -17.99 -13.04 -84.10 -41.43 -23.14 3.73 -0.23 1733.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.17 0.63 0.46 0.58 0.57 0.56 30.02%

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