[MUDAJYA] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -67.9%
YoY- -97.32%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 99,492 153,455 196,745 208,657 278,997 366,406 334,343 -55.52%
PBT -10,358 -18,440 -108,250 7,969 6,913 31,763 30,709 -
Tax -1,072 -485 7,573 -6,304 -3,987 -6,139 -7,947 -73.79%
NP -11,430 -18,925 -100,677 1,665 2,926 25,624 22,762 -
-
NP to SH -12,272 -19,661 -99,709 1,074 3,346 25,055 22,902 -
-
Tax Rate - - - 79.11% 57.67% 19.33% 25.88% -
Total Cost 110,922 172,380 297,422 206,992 276,071 340,782 311,581 -49.86%
-
Net Worth 1,071,108 1,084,856 1,100,683 1,192,139 1,214,274 1,222,857 1,210,224 -7.83%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - 16,190 16,304 16,281 -
Div Payout % - - - - 483.87% 65.08% 71.09% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,071,108 1,084,856 1,100,683 1,192,139 1,214,274 1,222,857 1,210,224 -7.83%
NOSH 538,245 538,657 539,550 536,999 539,677 543,492 542,701 -0.54%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -11.49% -12.33% -51.17% 0.80% 1.05% 6.99% 6.81% -
ROE -1.15% -1.81% -9.06% 0.09% 0.28% 2.05% 1.89% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 18.48 28.49 36.46 38.86 51.70 67.42 61.61 -55.28%
EPS -2.27 -3.65 -18.48 0.20 0.62 4.61 4.22 -
DPS 0.00 0.00 0.00 0.00 3.00 3.00 3.00 -
NAPS 1.99 2.014 2.04 2.22 2.25 2.25 2.23 -7.32%
Adjusted Per Share Value based on latest NOSH - 536,999
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.30 8.17 10.48 11.11 14.86 19.51 17.80 -55.50%
EPS -0.65 -1.05 -5.31 0.06 0.18 1.33 1.22 -
DPS 0.00 0.00 0.00 0.00 0.86 0.87 0.87 -
NAPS 0.5703 0.5776 0.5861 0.6348 0.6466 0.6511 0.6444 -7.84%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.37 1.45 1.45 1.99 2.51 2.70 2.90 -
P/RPS 7.41 5.09 3.98 5.12 4.86 4.00 4.71 35.38%
P/EPS -60.09 -39.73 -7.85 995.00 404.84 58.57 68.72 -
EY -1.66 -2.52 -12.74 0.10 0.25 1.71 1.46 -
DY 0.00 0.00 0.00 0.00 1.20 1.11 1.03 -
P/NAPS 0.69 0.72 0.71 0.90 1.12 1.20 1.30 -34.52%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 29/05/15 27/02/15 28/11/14 26/08/14 27/05/14 25/02/14 -
Price 0.91 1.41 1.49 1.83 2.44 2.54 2.74 -
P/RPS 4.92 4.95 4.09 4.71 4.72 3.77 4.45 6.94%
P/EPS -39.91 -38.63 -8.06 915.00 393.55 55.10 64.93 -
EY -2.51 -2.59 -12.40 0.11 0.25 1.81 1.54 -
DY 0.00 0.00 0.00 0.00 1.23 1.18 1.09 -
P/NAPS 0.46 0.70 0.73 0.82 1.08 1.13 1.23 -48.18%

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