[MUDAJYA] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 9.05%
YoY- 83.72%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 273,276 298,508 348,415 297,164 268,052 347,688 382,818 -20.14%
PBT -6,300 -4,492 -41,144 -9,768 -12,532 -18,860 -67,821 -79.51%
Tax -3,600 -4,568 -3,726 -3,257 -2,246 -3,308 -14,479 -60.49%
NP -9,900 -9,060 -44,870 -13,025 -14,778 -22,168 -82,300 -75.66%
-
NP to SH -12,548 -11,932 -47,513 -15,849 -17,426 -25,360 -84,827 -72.06%
-
Tax Rate - - - - - - - -
Total Cost 283,176 307,568 393,285 310,189 282,830 369,856 465,118 -28.18%
-
Net Worth 99,623 105,849 109,716 137,178 135,671 141,569 147,468 -23.02%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 99,623 105,849 109,716 137,178 135,671 141,569 147,468 -23.02%
NOSH 664,405 664,405 664,405 664,405 605,418 605,418 605,418 6.40%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -3.62% -3.04% -12.88% -4.38% -5.51% -6.38% -21.50% -
ROE -12.60% -11.27% -43.31% -11.55% -12.84% -17.91% -57.52% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 43.89 47.94 57.16 49.82 45.44 58.94 64.90 -22.97%
EPS -2.02 -1.92 -7.79 -2.65 -2.96 -4.28 -14.38 -73.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.17 0.18 0.23 0.23 0.24 0.25 -25.75%
Adjusted Per Share Value based on latest NOSH - 664,405
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 10.28 11.23 13.11 11.18 10.09 13.08 14.41 -20.17%
EPS -0.47 -0.45 -1.79 -0.60 -0.66 -0.95 -3.19 -72.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0375 0.0398 0.0413 0.0516 0.0511 0.0533 0.0555 -23.01%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.20 0.245 0.325 0.23 0.27 0.22 0.385 -
P/RPS 0.46 0.51 0.57 0.46 0.59 0.37 0.59 -15.30%
P/EPS -9.92 -12.78 -4.17 -8.66 -9.14 -5.12 -2.68 139.47%
EY -10.08 -7.82 -23.98 -11.55 -10.94 -19.54 -37.35 -58.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.44 1.81 1.00 1.17 0.92 1.54 -12.99%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 24/05/21 24/02/21 26/11/20 28/08/20 28/05/20 28/02/20 -
Price 0.20 0.215 0.26 0.28 0.27 0.305 0.425 -
P/RPS 0.46 0.45 0.45 0.56 0.59 0.52 0.65 -20.60%
P/EPS -9.92 -11.22 -3.34 -10.54 -9.14 -7.09 -2.96 124.11%
EY -10.08 -8.91 -29.98 -9.49 -10.94 -14.10 -33.84 -55.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.26 1.44 1.22 1.17 1.27 1.70 -18.54%

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