[MUDAJYA] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -278.71%
YoY- -146.46%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 505,257 505,894 613,820 1,050,805 1,138,746 1,290,806 1,465,624 -50.80%
PBT -16,012 -57,596 -73,760 -61,605 62,193 77,352 127,052 -
Tax -4,344 -3,114 -1,940 -8,857 -21,906 -20,252 -24,556 -68.45%
NP -20,356 -60,710 -75,700 -70,462 40,286 57,100 102,496 -
-
NP to SH -23,462 -63,866 -78,644 -70,234 39,300 56,802 100,220 -
-
Tax Rate - - - - 35.22% 26.18% 19.33% -
Total Cost 525,613 566,604 689,520 1,121,267 1,098,460 1,233,706 1,363,128 -46.99%
-
Net Worth 1,092,413 1,069,809 1,084,856 1,101,286 1,198,434 1,217,185 1,222,857 -7.23%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - 43,186 64,916 65,219 -
Div Payout % - - - - 109.89% 114.29% 65.08% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,092,413 1,069,809 1,084,856 1,101,286 1,198,434 1,217,185 1,222,857 -7.23%
NOSH 538,134 537,592 538,657 539,846 539,835 540,971 543,492 -0.65%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -4.03% -12.00% -12.33% -6.71% 3.54% 4.42% 6.99% -
ROE -2.15% -5.97% -7.25% -6.38% 3.28% 4.67% 8.20% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 93.89 94.10 113.95 194.65 210.94 238.61 269.67 -50.47%
EPS -4.36 -11.82 -14.60 -13.01 7.28 10.50 18.44 -
DPS 0.00 0.00 0.00 0.00 8.00 12.00 12.00 -
NAPS 2.03 1.99 2.014 2.04 2.22 2.25 2.25 -6.62%
Adjusted Per Share Value based on latest NOSH - 539,550
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 19.01 19.04 23.10 39.54 42.85 48.57 55.15 -50.80%
EPS -0.88 -2.40 -2.96 -2.64 1.48 2.14 3.77 -
DPS 0.00 0.00 0.00 0.00 1.63 2.44 2.45 -
NAPS 0.4111 0.4026 0.4082 0.4144 0.451 0.458 0.4602 -7.23%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.00 1.37 1.45 1.45 1.99 2.51 2.70 -
P/RPS 1.07 1.46 1.27 0.74 0.94 1.05 1.00 4.60%
P/EPS -22.94 -11.53 -9.93 -11.15 27.34 23.90 14.64 -
EY -4.36 -8.67 -10.07 -8.97 3.66 4.18 6.83 -
DY 0.00 0.00 0.00 0.00 4.02 4.78 4.44 -
P/NAPS 0.49 0.69 0.72 0.71 0.90 1.12 1.20 -44.93%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 27/08/15 29/05/15 27/02/15 28/11/14 26/08/14 27/05/14 -
Price 1.19 0.91 1.41 1.49 1.83 2.44 2.54 -
P/RPS 1.27 0.97 1.24 0.77 0.87 1.02 0.94 22.19%
P/EPS -27.29 -7.66 -9.66 -11.45 25.14 23.24 13.77 -
EY -3.66 -13.05 -10.35 -8.73 3.98 4.30 7.26 -
DY 0.00 0.00 0.00 0.00 4.37 4.92 4.72 -
P/NAPS 0.59 0.46 0.70 0.73 0.82 1.08 1.13 -35.13%

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