[MUDAJYA] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 92.53%
YoY- 85.0%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 348,415 222,873 134,026 86,922 382,818 296,324 186,147 51.58%
PBT -41,144 -7,326 -6,266 -4,715 -67,821 -69,200 -71,639 -30.79%
Tax -3,726 -2,443 -1,123 -827 -14,479 -1,494 -795 178.75%
NP -44,870 -9,769 -7,389 -5,542 -82,300 -70,694 -72,434 -27.22%
-
NP to SH -47,513 -11,887 -8,713 -6,340 -84,827 -73,036 -73,848 -25.37%
-
Tax Rate - - - - - - - -
Total Cost 393,285 232,642 141,415 92,464 465,118 367,018 258,581 32.08%
-
Net Worth 109,716 137,178 135,671 141,569 147,468 141,579 141,579 -15.56%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 109,716 137,178 135,671 141,569 147,468 141,579 141,579 -15.56%
NOSH 664,405 664,405 605,418 605,418 605,418 605,418 605,418 6.36%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -12.88% -4.38% -5.51% -6.38% -21.50% -23.86% -38.91% -
ROE -43.31% -8.67% -6.42% -4.48% -57.52% -51.59% -52.16% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 57.16 37.37 22.72 14.74 64.90 50.23 31.55 48.34%
EPS -7.79 -1.99 -1.48 -1.07 -14.38 -12.38 -12.52 -27.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.23 0.23 0.24 0.25 0.24 0.24 -17.37%
Adjusted Per Share Value based on latest NOSH - 605,418
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 18.55 11.87 7.14 4.63 20.38 15.78 9.91 51.59%
EPS -2.53 -0.63 -0.46 -0.34 -4.52 -3.89 -3.93 -25.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0584 0.073 0.0722 0.0754 0.0785 0.0754 0.0754 -15.59%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.325 0.23 0.27 0.22 0.385 0.19 0.32 -
P/RPS 0.57 0.62 1.19 1.49 0.59 0.38 1.01 -31.58%
P/EPS -4.17 -11.54 -18.28 -20.47 -2.68 -1.53 -2.56 38.23%
EY -23.98 -8.67 -5.47 -4.89 -37.35 -65.16 -39.12 -27.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.00 1.17 0.92 1.54 0.79 1.33 22.69%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 26/11/20 28/08/20 28/05/20 28/02/20 29/11/19 29/08/19 -
Price 0.26 0.28 0.27 0.305 0.425 0.30 0.275 -
P/RPS 0.45 0.75 1.19 2.07 0.65 0.60 0.87 -35.43%
P/EPS -3.34 -14.05 -18.28 -28.38 -2.96 -2.42 -2.20 31.92%
EY -29.98 -7.12 -5.47 -3.52 -33.84 -41.27 -45.52 -24.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.22 1.17 1.27 1.70 1.25 1.15 16.09%

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