[MUDAJYA] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 37.58%
YoY- -466.77%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 177,454 163,869 108,151 99,492 153,455 196,745 208,657 -10.22%
PBT 9,336 22,911 16,789 -10,358 -18,440 -108,250 7,969 11.12%
Tax -2,374 -5,252 -1,701 -1,072 -485 7,573 -6,304 -47.82%
NP 6,962 17,659 15,088 -11,430 -18,925 -100,677 1,665 159.31%
-
NP to SH 5,952 16,169 14,336 -12,272 -19,661 -99,709 1,074 212.83%
-
Tax Rate 25.43% 22.92% 10.13% - - - 79.11% -
Total Cost 170,492 146,210 93,063 110,922 172,380 297,422 206,992 -12.12%
-
Net Worth 1,114,647 1,101,210 1,094,063 1,071,108 1,084,856 1,100,683 1,192,139 -4.37%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,114,647 1,101,210 1,094,063 1,071,108 1,084,856 1,100,683 1,192,139 -4.37%
NOSH 541,090 537,176 538,947 538,245 538,657 539,550 536,999 0.50%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 3.92% 10.78% 13.95% -11.49% -12.33% -51.17% 0.80% -
ROE 0.53% 1.47% 1.31% -1.15% -1.81% -9.06% 0.09% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 32.80 30.51 20.07 18.48 28.49 36.46 38.86 -10.67%
EPS 1.10 3.01 2.66 -2.27 -3.65 -18.48 0.20 211.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 2.05 2.03 1.99 2.014 2.04 2.22 -4.86%
Adjusted Per Share Value based on latest NOSH - 538,245
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 8.35 7.71 5.09 4.68 7.22 9.25 9.81 -10.17%
EPS 0.28 0.76 0.67 -0.58 -0.92 -4.69 0.05 215.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5243 0.518 0.5146 0.5038 0.5103 0.5177 0.5608 -4.38%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.38 1.18 1.00 1.37 1.45 1.45 1.99 -
P/RPS 4.21 3.87 4.98 7.41 5.09 3.98 5.12 -12.22%
P/EPS 125.45 39.20 37.59 -60.09 -39.73 -7.85 995.00 -74.82%
EY 0.80 2.55 2.66 -1.66 -2.52 -12.74 0.10 299.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.58 0.49 0.69 0.72 0.71 0.90 -17.84%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 25/02/16 25/11/15 27/08/15 29/05/15 27/02/15 28/11/14 -
Price 1.18 1.15 1.19 0.91 1.41 1.49 1.83 -
P/RPS 3.60 3.77 5.93 4.92 4.95 4.09 4.71 -16.38%
P/EPS 107.27 38.21 44.74 -39.91 -38.63 -8.06 915.00 -76.01%
EY 0.93 2.62 2.24 -2.51 -2.59 -12.40 0.11 314.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.56 0.59 0.46 0.70 0.73 0.82 -21.51%

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