[MUDAJYA] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 47.89%
YoY- 132.44%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 103,730 305,192 205,750 136,273 67,486 288,688 192,214 -33.74%
PBT 5,090 30,346 6,957 4,920 3,106 12,317 -6,264 -
Tax -3,471 -5,424 -675 -1,222 -735 -4,863 -2,437 26.61%
NP 1,619 24,922 6,282 3,698 2,371 7,454 -8,701 -
-
NP to SH -888 18,050 4,104 2,035 1,376 5,794 -10,686 -80.98%
-
Tax Rate 68.19% 17.87% 9.70% 24.84% 23.66% 39.48% - -
Total Cost 102,111 280,270 199,468 132,575 65,115 281,234 200,915 -36.34%
-
Net Worth 323,099 320,634 259,544 259,544 259,544 156,808 103,817 113.31%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 323,099 320,634 259,544 259,544 259,544 156,808 103,817 113.31%
NOSH 1,875,747 1,297,724 1,297,724 1,297,724 1,297,724 1,297,000 1,297,000 27.91%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 1.56% 8.17% 3.05% 2.71% 3.51% 2.58% -4.53% -
ROE -0.27% 5.63% 1.58% 0.78% 0.53% 3.69% -10.29% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 6.74 21.89 15.85 10.50 5.20 36.82 29.62 -62.76%
EPS -0.06 1.29 0.32 0.16 0.11 0.74 -1.65 -89.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.23 0.20 0.20 0.20 0.20 0.16 19.89%
Adjusted Per Share Value based on latest NOSH - 1,297,724
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 5.52 16.25 10.96 7.26 3.59 15.37 10.23 -33.74%
EPS -0.05 0.96 0.22 0.11 0.07 0.31 -0.57 -80.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.172 0.1707 0.1382 0.1382 0.1382 0.0835 0.0553 113.22%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.195 0.225 0.16 0.23 0.215 0.175 0.19 -
P/RPS 2.89 1.03 1.01 2.19 4.13 0.48 0.64 173.44%
P/EPS -337.86 17.38 50.59 146.67 202.77 23.68 -11.54 851.87%
EY -0.30 5.75 1.98 0.68 0.49 4.22 -8.67 -89.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.98 0.80 1.15 1.08 0.88 1.19 -15.16%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 30/05/23 28/02/23 29/11/22 29/08/22 27/05/22 25/02/22 29/11/21 -
Price 0.19 0.195 0.195 0.175 0.205 0.18 0.18 -
P/RPS 2.82 0.89 1.23 1.67 3.94 0.49 0.61 177.76%
P/EPS -329.20 15.06 61.66 111.60 193.34 24.36 -10.93 870.05%
EY -0.30 6.64 1.62 0.90 0.52 4.11 -9.15 -89.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.85 0.97 0.88 1.03 0.90 1.13 -14.08%

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