[MUDAJYA] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 93.91%
YoY- 97.97%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 691,938 696,920 709,816 542,812 505,257 505,894 613,820 8.29%
PBT -178,396 -133,876 37,344 10,902 -16,012 -57,596 -73,760 79.89%
Tax -3,232 -4,838 -9,496 -8,510 -4,344 -3,114 -1,940 40.40%
NP -181,628 -138,714 27,848 2,392 -20,356 -60,710 -75,700 78.93%
-
NP to SH -183,470 -140,022 23,808 -1,428 -23,462 -63,866 -78,644 75.62%
-
Tax Rate - - 25.43% 78.06% - - - -
Total Cost 873,566 835,634 681,968 540,420 525,613 566,604 689,520 17.03%
-
Net Worth 972,034 1,037,199 1,114,647 1,084,222 1,092,413 1,069,809 1,084,856 -7.04%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 972,034 1,037,199 1,114,647 1,084,222 1,092,413 1,069,809 1,084,856 -7.04%
NOSH 552,418 540,208 541,090 528,888 538,134 537,592 538,657 1.69%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -26.25% -19.90% 3.92% 0.44% -4.03% -12.00% -12.33% -
ROE -18.87% -13.50% 2.14% -0.13% -2.15% -5.97% -7.25% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 128.13 129.01 131.18 102.63 93.89 94.10 113.95 8.10%
EPS -33.97 -25.92 4.40 -0.27 -4.36 -11.82 -14.60 75.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.92 2.06 2.05 2.03 1.99 2.014 -7.19%
Adjusted Per Share Value based on latest NOSH - 537,176
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 36.84 37.11 37.79 28.90 26.90 26.94 32.68 8.29%
EPS -9.77 -7.46 1.27 -0.08 -1.25 -3.40 -4.19 75.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5176 0.5523 0.5935 0.5773 0.5817 0.5696 0.5776 -7.03%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.00 1.08 1.38 1.18 1.00 1.37 1.45 -
P/RPS 0.78 0.84 1.05 1.15 1.07 1.46 1.27 -27.68%
P/EPS -2.94 -4.17 31.36 -437.04 -22.94 -11.53 -9.93 -55.47%
EY -33.97 -24.00 3.19 -0.23 -4.36 -8.67 -10.07 124.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.67 0.58 0.49 0.69 0.72 -15.38%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 29/08/16 27/05/16 25/02/16 25/11/15 27/08/15 29/05/15 -
Price 0.82 1.12 1.18 1.15 1.19 0.91 1.41 -
P/RPS 0.64 0.87 0.90 1.12 1.27 0.97 1.24 -35.57%
P/EPS -2.41 -4.32 26.82 -425.93 -27.29 -7.66 -9.66 -60.26%
EY -41.43 -23.14 3.73 -0.23 -3.66 -13.05 -10.35 151.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.58 0.57 0.56 0.59 0.46 0.70 -24.35%

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