[MUDAJYA] QoQ Quarter Result on 30-Jun-2016 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -1376.26%
YoY- -518.99%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 156,993 240,178 170,494 171,006 177,454 163,869 108,151 28.17%
PBT -25,164 -243,737 -66,859 -76,274 9,336 22,911 16,789 -
Tax -972 -2,342 -5 -45 -2,374 -5,252 -1,701 -31.11%
NP -26,136 -246,079 -66,864 -76,319 6,962 17,659 15,088 -
-
NP to SH -26,759 -246,145 -67,592 -75,963 5,952 16,169 14,336 -
-
Tax Rate - - - - 25.43% 22.92% 10.13% -
Total Cost 183,129 486,257 237,358 247,325 170,492 146,210 93,063 56.96%
-
Net Worth 702,025 729,027 972,034 1,036,595 1,114,647 1,101,210 1,094,063 -25.58%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 702,025 729,027 972,034 1,036,595 1,114,647 1,101,210 1,094,063 -25.58%
NOSH 552,418 552,418 552,418 539,893 541,090 537,176 538,947 1.65%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -16.65% -102.46% -39.22% -44.63% 3.92% 10.78% 13.95% -
ROE -3.81% -33.76% -6.95% -7.33% 0.53% 1.47% 1.31% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 29.07 44.48 31.57 31.67 32.80 30.51 20.07 27.98%
EPS -4.96 -45.58 -12.52 -14.07 1.10 3.01 2.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.35 1.80 1.92 2.06 2.05 2.03 -25.68%
Adjusted Per Share Value based on latest NOSH - 539,893
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 5.91 9.04 6.42 6.44 6.68 6.17 4.07 28.20%
EPS -1.01 -9.26 -2.54 -2.86 0.22 0.61 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2642 0.2743 0.3658 0.3901 0.4195 0.4144 0.4117 -25.58%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.985 0.91 1.00 1.08 1.38 1.18 1.00 -
P/RPS 3.39 2.05 3.17 3.41 4.21 3.87 4.98 -22.59%
P/EPS -19.88 -2.00 -7.99 -7.68 125.45 39.20 37.59 -
EY -5.03 -50.09 -12.52 -13.03 0.80 2.55 2.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.67 0.56 0.56 0.67 0.58 0.49 33.95%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 27/02/17 29/11/16 29/08/16 27/05/16 25/02/16 25/11/15 -
Price 1.52 0.845 0.82 1.12 1.18 1.15 1.19 -
P/RPS 5.23 1.90 2.60 3.54 3.60 3.77 5.93 -8.02%
P/EPS -30.67 -1.85 -6.55 -7.96 107.27 38.21 44.74 -
EY -3.26 -53.94 -15.26 -12.56 0.93 2.62 2.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.63 0.46 0.58 0.57 0.56 0.59 57.77%

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