[MUDAJYA] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 516.81%
YoY- 130.27%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 759,132 518,954 348,460 177,454 542,812 378,943 252,947 107.36%
PBT -377,534 -133,797 -66,938 9,336 10,902 -12,009 -28,798 451.66%
Tax -4,766 -2,424 -2,419 -2,374 -8,510 -3,258 -1,557 110.10%
NP -382,300 -136,221 -69,357 6,962 2,392 -15,267 -30,355 437.17%
-
NP to SH -383,748 -137,603 -70,011 5,952 -1,428 -17,597 -31,933 420.71%
-
Tax Rate - - - 25.43% 78.06% - - -
Total Cost 1,141,432 655,175 417,817 170,492 540,420 394,210 283,302 152.13%
-
Net Worth 729,027 972,034 1,037,199 1,114,647 1,084,222 1,092,413 1,069,809 -22.47%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 729,027 972,034 1,037,199 1,114,647 1,084,222 1,092,413 1,069,809 -22.47%
NOSH 552,418 552,418 540,208 541,090 528,888 538,134 537,592 1.82%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -50.36% -26.25% -19.90% 3.92% 0.44% -4.03% -12.00% -
ROE -52.64% -14.16% -6.75% 0.53% -0.13% -1.61% -2.98% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 140.57 96.10 64.50 32.80 102.63 70.42 47.05 106.75%
EPS -71.06 -25.48 -12.96 1.10 -0.27 -3.27 -5.91 420.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.80 1.92 2.06 2.05 2.03 1.99 -22.70%
Adjusted Per Share Value based on latest NOSH - 541,090
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 40.42 27.63 18.55 9.45 28.90 20.18 13.47 107.35%
EPS -20.43 -7.33 -3.73 0.32 -0.08 -0.94 -1.70 420.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3882 0.5176 0.5523 0.5935 0.5773 0.5817 0.5696 -22.46%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.91 1.00 1.08 1.38 1.18 1.00 1.37 -
P/RPS 0.65 1.04 1.67 4.21 1.15 1.42 2.91 -63.01%
P/EPS -1.28 -3.92 -8.33 125.45 -437.04 -30.58 -23.06 -85.32%
EY -78.09 -25.48 -12.00 0.80 -0.23 -3.27 -4.34 580.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.56 0.56 0.67 0.58 0.49 0.69 -1.93%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 29/11/16 29/08/16 27/05/16 25/02/16 25/11/15 27/08/15 -
Price 0.845 0.82 1.12 1.18 1.15 1.19 0.91 -
P/RPS 0.60 0.85 1.74 3.60 1.12 1.69 1.93 -53.94%
P/EPS -1.19 -3.22 -8.64 107.27 -425.93 -36.39 -15.32 -81.65%
EY -84.10 -31.07 -11.57 0.93 -0.23 -2.75 -6.53 445.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.46 0.58 0.57 0.56 0.59 0.46 23.20%

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