[MUDAJYA] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
13-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 70.81%
YoY- 77.11%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 181,686 80,448 273,981 203,020 121,179 56,514 285,933 -26.11%
PBT 38,388 19,536 42,039 28,332 18,604 8,507 31,273 14.65%
Tax -4,512 -2,365 -5,874 -5,498 -4,699 -2,342 -12,248 -48.64%
NP 33,876 17,171 36,165 22,834 13,905 6,165 19,025 46.95%
-
NP to SH 26,664 13,075 30,140 20,711 12,125 5,519 16,255 39.13%
-
Tax Rate 11.75% 12.11% 13.97% 19.41% 25.26% 27.53% 39.16% -
Total Cost 147,810 63,277 237,816 180,186 107,274 50,349 266,908 -32.58%
-
Net Worth 251,743 243,670 88,984 211,768 200,254 155,767 150,958 40.67%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 2,979 - 4,592 5,647 2,743 - 9,434 -53.66%
Div Payout % 11.17% - 15.24% 27.27% 22.62% - 58.04% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 251,743 243,670 88,984 211,768 200,254 155,767 150,958 40.67%
NOSH 148,960 148,579 143,523 141,179 137,160 134,282 134,784 6.90%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 18.65% 21.34% 13.20% 11.25% 11.47% 10.91% 6.65% -
ROE 10.59% 5.37% 33.87% 9.78% 6.05% 3.54% 10.77% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 121.97 54.14 190.90 143.80 88.35 42.09 212.14 -30.87%
EPS 17.90 8.80 8.42 14.67 8.84 4.11 12.10 29.86%
DPS 2.00 0.00 3.20 4.00 2.00 0.00 7.00 -56.65%
NAPS 1.69 1.64 0.62 1.50 1.46 1.16 1.12 31.58%
Adjusted Per Share Value based on latest NOSH - 141,217
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 8.55 3.78 12.89 9.55 5.70 2.66 13.45 -26.08%
EPS 1.25 0.62 1.42 0.97 0.57 0.26 0.76 39.37%
DPS 0.14 0.00 0.22 0.27 0.13 0.00 0.44 -53.42%
NAPS 0.1184 0.1146 0.0419 0.0996 0.0942 0.0733 0.071 40.66%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.57 2.62 2.95 2.64 3.39 2.25 1.07 -
P/RPS 2.11 4.84 1.55 1.84 3.84 5.35 0.50 161.37%
P/EPS 14.36 29.77 14.05 18.00 38.35 54.74 8.87 37.91%
EY 6.96 3.36 7.12 5.56 2.61 1.83 11.27 -27.50%
DY 0.78 0.00 1.08 1.52 0.59 0.00 6.54 -75.80%
P/NAPS 1.52 1.60 4.76 1.76 2.32 1.94 0.96 35.88%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 16/05/08 26/02/08 13/11/07 28/08/07 16/05/07 26/02/07 -
Price 0.98 2.76 2.78 2.73 2.60 2.81 2.64 -
P/RPS 0.80 5.10 1.46 1.90 2.94 6.68 1.24 -25.35%
P/EPS 5.47 31.36 13.24 18.61 29.41 68.37 21.89 -60.36%
EY 18.27 3.19 7.55 5.37 3.40 1.46 4.57 152.10%
DY 2.04 0.00 1.15 1.47 0.77 0.00 2.65 -16.01%
P/NAPS 0.58 1.68 4.48 1.82 1.78 2.42 2.36 -60.79%

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