[MUDAJYA] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -299.71%
YoY- 43.99%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 192,214 136,638 74,627 348,415 222,873 134,026 86,922 69.65%
PBT -6,264 -3,150 -1,123 -41,144 -7,326 -6,266 -4,715 20.82%
Tax -2,437 -1,800 -1,142 -3,726 -2,443 -1,123 -827 105.40%
NP -8,701 -4,950 -2,265 -44,870 -9,769 -7,389 -5,542 35.04%
-
NP to SH -10,686 -6,274 -2,983 -47,513 -11,887 -8,713 -6,340 41.58%
-
Tax Rate - - - - - - - -
Total Cost 200,915 141,588 76,892 393,285 232,642 141,415 92,464 67.68%
-
Net Worth 103,817 99,623 105,849 109,716 137,178 135,671 141,569 -18.66%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 103,817 99,623 105,849 109,716 137,178 135,671 141,569 -18.66%
NOSH 1,297,000 664,405 664,405 664,405 664,405 605,418 605,418 66.10%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -4.53% -3.62% -3.04% -12.88% -4.38% -5.51% -6.38% -
ROE -10.29% -6.30% -2.82% -43.31% -8.67% -6.42% -4.48% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 29.62 21.94 11.99 57.16 37.37 22.72 14.74 59.17%
EPS -1.65 -1.01 -0.48 -7.79 -1.99 -1.48 -1.07 33.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.17 0.18 0.23 0.23 0.24 -23.66%
Adjusted Per Share Value based on latest NOSH - 664,405
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 9.04 6.43 3.51 16.39 10.48 6.30 4.09 69.59%
EPS -0.50 -0.30 -0.14 -2.23 -0.56 -0.41 -0.30 40.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0488 0.0469 0.0498 0.0516 0.0645 0.0638 0.0666 -18.70%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.19 0.20 0.245 0.325 0.23 0.27 0.22 -
P/RPS 0.64 0.91 2.04 0.57 0.62 1.19 1.49 -43.04%
P/EPS -11.54 -19.85 -51.14 -4.17 -11.54 -18.28 -20.47 -31.73%
EY -8.67 -5.04 -1.96 -23.98 -8.67 -5.47 -4.89 46.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.25 1.44 1.81 1.00 1.17 0.92 18.69%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 25/08/21 24/05/21 24/02/21 26/11/20 28/08/20 28/05/20 -
Price 0.18 0.20 0.215 0.26 0.28 0.27 0.305 -
P/RPS 0.61 0.91 1.79 0.45 0.75 1.19 2.07 -55.68%
P/EPS -10.93 -19.85 -44.88 -3.34 -14.05 -18.28 -28.38 -47.03%
EY -9.15 -5.04 -2.23 -29.98 -7.12 -5.47 -3.52 88.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.25 1.26 1.44 1.22 1.17 1.27 -7.48%

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