[MUDAJYA] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 34.45%
YoY- 138.41%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 450,940 414,920 305,192 274,333 272,546 269,944 288,688 34.73%
PBT -21,452 20,360 30,346 9,276 9,840 12,424 12,317 -
Tax -16,028 -13,884 -5,424 -900 -2,444 -2,940 -4,863 121.95%
NP -37,480 6,476 24,922 8,376 7,396 9,484 7,454 -
-
NP to SH -51,562 -3,552 18,050 5,472 4,070 5,504 5,794 -
-
Tax Rate - 68.19% 17.87% 9.70% 24.84% 23.66% 39.48% -
Total Cost 488,420 408,444 280,270 265,957 265,150 260,460 281,234 44.62%
-
Net Worth 356,392 323,099 320,634 259,544 259,544 259,544 156,808 73.12%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 356,392 323,099 320,634 259,544 259,544 259,544 156,808 73.12%
NOSH 1,875,747 1,875,747 1,297,724 1,297,724 1,297,724 1,297,724 1,297,000 27.97%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -8.31% 1.56% 8.17% 3.05% 2.71% 3.51% 2.58% -
ROE -14.47% -1.10% 5.63% 2.11% 1.57% 2.12% 3.69% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 24.04 26.97 21.89 21.14 21.00 20.80 36.82 -24.79%
EPS -2.74 -0.24 1.29 0.43 0.32 0.44 0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.21 0.23 0.20 0.20 0.20 0.20 -3.37%
Adjusted Per Share Value based on latest NOSH - 1,297,724
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 16.97 15.61 11.48 10.32 10.26 10.16 10.86 34.76%
EPS -1.94 -0.13 0.68 0.21 0.15 0.21 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1341 0.1216 0.1207 0.0977 0.0977 0.0977 0.059 73.12%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.19 0.195 0.225 0.16 0.23 0.215 0.175 -
P/RPS 0.79 0.72 1.03 0.76 1.10 1.03 0.48 39.52%
P/EPS -6.91 -84.47 17.38 37.95 73.34 50.69 23.68 -
EY -14.47 -1.18 5.75 2.64 1.36 1.97 4.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.93 0.98 0.80 1.15 1.08 0.88 8.92%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 30/05/23 28/02/23 29/11/22 29/08/22 27/05/22 25/02/22 -
Price 0.195 0.19 0.195 0.195 0.175 0.205 0.18 -
P/RPS 0.81 0.70 0.89 0.92 0.83 0.99 0.49 39.93%
P/EPS -7.09 -82.30 15.06 46.25 55.80 48.33 24.36 -
EY -14.10 -1.22 6.64 2.16 1.79 2.07 4.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.90 0.85 0.97 0.88 1.03 0.90 9.43%

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