[MUDAJYA] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 93.72%
YoY- 52.95%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 288,688 192,214 136,638 74,627 348,415 222,873 134,026 66.55%
PBT 12,317 -6,264 -3,150 -1,123 -41,144 -7,326 -6,266 -
Tax -4,863 -2,437 -1,800 -1,142 -3,726 -2,443 -1,123 164.96%
NP 7,454 -8,701 -4,950 -2,265 -44,870 -9,769 -7,389 -
-
NP to SH 5,794 -10,686 -6,274 -2,983 -47,513 -11,887 -8,713 -
-
Tax Rate 39.48% - - - - - - -
Total Cost 281,234 200,915 141,588 76,892 393,285 232,642 141,415 57.94%
-
Net Worth 156,808 103,817 99,623 105,849 109,716 137,178 135,671 10.10%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 156,808 103,817 99,623 105,849 109,716 137,178 135,671 10.10%
NOSH 1,297,000 1,297,000 664,405 664,405 664,405 664,405 605,418 65.95%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 2.58% -4.53% -3.62% -3.04% -12.88% -4.38% -5.51% -
ROE 3.69% -10.29% -6.30% -2.82% -43.31% -8.67% -6.42% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 36.82 29.62 21.94 11.99 57.16 37.37 22.72 37.84%
EPS 0.74 -1.65 -1.01 -0.48 -7.79 -1.99 -1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.16 0.16 0.17 0.18 0.23 0.23 -8.87%
Adjusted Per Share Value based on latest NOSH - 664,405
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 13.58 9.04 6.43 3.51 16.39 10.48 6.30 66.63%
EPS 0.27 -0.50 -0.30 -0.14 -2.23 -0.56 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0738 0.0488 0.0469 0.0498 0.0516 0.0645 0.0638 10.16%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.175 0.19 0.20 0.245 0.325 0.23 0.27 -
P/RPS 0.48 0.64 0.91 2.04 0.57 0.62 1.19 -45.31%
P/EPS 23.68 -11.54 -19.85 -51.14 -4.17 -11.54 -18.28 -
EY 4.22 -8.67 -5.04 -1.96 -23.98 -8.67 -5.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.19 1.25 1.44 1.81 1.00 1.17 -17.25%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 29/11/21 25/08/21 24/05/21 24/02/21 26/11/20 28/08/20 -
Price 0.18 0.18 0.20 0.215 0.26 0.28 0.27 -
P/RPS 0.49 0.61 0.91 1.79 0.45 0.75 1.19 -44.56%
P/EPS 24.36 -10.93 -19.85 -44.88 -3.34 -14.05 -18.28 -
EY 4.11 -9.15 -5.04 -2.23 -29.98 -7.12 -5.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.13 1.25 1.26 1.44 1.22 1.17 -16.00%

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