[MUDAJYA] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 93.03%
YoY- -549.58%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 547,616 399,351 306,001 156,993 759,132 518,954 348,460 35.05%
PBT -120,614 -104,300 -47,806 -25,164 -377,534 -133,797 -66,938 47.91%
Tax 2,785 -5,183 -1,882 -972 -4,766 -2,424 -2,419 -
NP -117,829 -109,483 -49,688 -26,136 -382,300 -136,221 -69,357 42.24%
-
NP to SH -121,371 -110,092 -51,013 -26,759 -383,748 -137,603 -70,011 44.16%
-
Tax Rate - - - - - - - -
Total Cost 665,445 508,834 355,689 183,129 1,141,432 655,175 417,817 36.26%
-
Net Worth 630,186 627,795 680,425 702,025 729,027 972,034 1,037,199 -28.19%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 630,186 627,795 680,425 702,025 729,027 972,034 1,037,199 -28.19%
NOSH 605,418 605,418 552,418 552,418 552,418 552,418 540,208 7.87%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -21.52% -27.42% -16.24% -16.65% -50.36% -26.25% -19.90% -
ROE -19.26% -17.54% -7.50% -3.81% -52.64% -14.16% -6.75% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 98.19 73.15 56.66 29.07 140.57 96.10 64.50 32.23%
EPS -21.76 -20.17 -9.45 -4.96 -71.06 -25.48 -12.96 41.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.15 1.26 1.30 1.35 1.80 1.92 -29.70%
Adjusted Per Share Value based on latest NOSH - 552,418
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 29.16 21.26 16.29 8.36 40.42 27.63 18.55 35.08%
EPS -6.46 -5.86 -2.72 -1.42 -20.43 -7.33 -3.73 44.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3355 0.3343 0.3623 0.3738 0.3882 0.5176 0.5523 -28.20%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.93 1.08 1.38 0.985 0.91 1.00 1.08 -
P/RPS 0.95 1.48 2.44 3.39 0.65 1.04 1.67 -31.27%
P/EPS -4.27 -5.36 -14.61 -19.88 -1.28 -3.92 -8.33 -35.87%
EY -23.40 -18.67 -6.85 -5.03 -78.09 -25.48 -12.00 55.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.94 1.10 0.76 0.67 0.56 0.56 28.85%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 29/08/17 30/05/17 27/02/17 29/11/16 29/08/16 -
Price 0.875 1.04 1.05 1.52 0.845 0.82 1.12 -
P/RPS 0.89 1.42 1.85 5.23 0.60 0.85 1.74 -35.96%
P/EPS -4.02 -5.16 -11.12 -30.67 -1.19 -3.22 -8.64 -39.87%
EY -24.87 -19.39 -9.00 -3.26 -84.10 -31.07 -11.57 66.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.90 0.83 1.17 0.63 0.46 0.58 20.73%

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