[MUDAJYA] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -119.68%
YoY- -164.53%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 460,701 466,258 450,940 414,920 305,192 274,333 272,546 41.76%
PBT -23,142 -10,752 -21,452 20,360 30,346 9,276 9,840 -
Tax -11,249 -16,786 -16,028 -13,884 -5,424 -900 -2,444 175.93%
NP -34,391 -27,538 -37,480 6,476 24,922 8,376 7,396 -
-
NP to SH -51,662 -40,982 -51,562 -3,552 18,050 5,472 4,070 -
-
Tax Rate - - - 68.19% 17.87% 9.70% 24.84% -
Total Cost 495,092 493,797 488,420 408,444 280,270 265,957 265,150 51.46%
-
Net Worth 337,642 375,151 356,392 323,099 320,634 259,544 259,544 19.11%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 337,642 375,151 356,392 323,099 320,634 259,544 259,544 19.11%
NOSH 1,875,920 1,875,755 1,875,747 1,875,747 1,297,724 1,297,724 1,297,724 27.76%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -7.46% -5.91% -8.31% 1.56% 8.17% 3.05% 2.71% -
ROE -15.30% -10.92% -14.47% -1.10% 5.63% 2.11% 1.57% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 24.56 24.86 24.04 26.97 21.89 21.14 21.00 10.97%
EPS -2.75 -2.19 -2.74 -0.24 1.29 0.43 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.20 0.19 0.21 0.23 0.20 0.20 -6.76%
Adjusted Per Share Value based on latest NOSH - 1,875,747
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 24.53 24.83 24.01 22.09 16.25 14.61 14.51 41.77%
EPS -2.75 -2.18 -2.75 -0.19 0.96 0.29 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1798 0.1998 0.1898 0.172 0.1707 0.1382 0.1382 19.11%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.165 0.18 0.19 0.195 0.225 0.16 0.23 -
P/RPS 0.67 0.72 0.79 0.72 1.03 0.76 1.10 -28.08%
P/EPS -5.99 -8.24 -6.91 -84.47 17.38 37.95 73.34 -
EY -16.69 -12.14 -14.47 -1.18 5.75 2.64 1.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.90 1.00 0.93 0.98 0.80 1.15 -13.78%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 29/11/23 29/08/23 30/05/23 28/02/23 29/11/22 29/08/22 -
Price 0.15 0.18 0.195 0.19 0.195 0.195 0.175 -
P/RPS 0.61 0.72 0.81 0.70 0.89 0.92 0.83 -18.51%
P/EPS -5.45 -8.24 -7.09 -82.30 15.06 46.25 55.80 -
EY -18.36 -12.14 -14.10 -1.22 6.64 2.16 1.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.90 1.03 0.90 0.85 0.97 0.88 -3.81%

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