[MUDAJYA] QoQ Quarter Result on 30-Sep-2021 [#3]

Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -34.06%
YoY- -39.0%
Quarter Report
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 68,787 67,486 96,474 55,576 62,011 74,627 125,542 -33.11%
PBT 1,814 3,106 18,581 -3,114 -2,027 -1,123 -33,818 -
Tax -487 -735 -2,426 -637 -658 -1,142 -1,283 -47.66%
NP 1,327 2,371 16,155 -3,751 -2,685 -2,265 -35,101 -
-
NP to SH 659 1,376 16,480 -4,412 -3,291 -2,983 -35,626 -
-
Tax Rate 26.85% 23.66% 13.06% - - - - -
Total Cost 67,460 65,115 80,319 59,327 64,696 76,892 160,643 -44.01%
-
Net Worth 259,544 259,544 156,808 103,817 99,623 105,849 109,716 77.81%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 259,544 259,544 156,808 103,817 99,623 105,849 109,716 77.81%
NOSH 1,297,724 1,297,724 1,297,000 1,297,000 664,405 664,405 664,405 56.44%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 1.93% 3.51% 16.75% -6.75% -4.33% -3.04% -27.96% -
ROE 0.25% 0.53% 10.51% -4.25% -3.30% -2.82% -32.47% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5.30 5.20 12.30 8.57 9.96 11.99 20.60 -59.64%
EPS 0.05 0.11 2.10 -0.68 -0.53 -0.48 -5.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.20 0.16 0.16 0.17 0.18 7.29%
Adjusted Per Share Value based on latest NOSH - 1,297,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 2.59 2.54 3.63 2.09 2.33 2.81 4.72 -33.04%
EPS 0.02 0.05 0.62 -0.17 -0.12 -0.11 -1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0977 0.0977 0.059 0.0391 0.0375 0.0398 0.0413 77.82%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.23 0.215 0.175 0.19 0.20 0.245 0.325 -
P/RPS 4.34 4.13 1.42 2.22 2.01 2.04 1.58 96.49%
P/EPS 452.92 202.77 8.33 -27.94 -37.84 -51.14 -5.56 -
EY 0.22 0.49 12.01 -3.58 -2.64 -1.96 -17.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.08 0.88 1.19 1.25 1.44 1.81 -26.15%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 27/05/22 25/02/22 29/11/21 25/08/21 24/05/21 24/02/21 -
Price 0.175 0.205 0.18 0.18 0.20 0.215 0.26 -
P/RPS 3.30 3.94 1.46 2.10 2.01 1.79 1.26 90.33%
P/EPS 344.62 193.34 8.56 -26.47 -37.84 -44.88 -4.45 -
EY 0.29 0.52 11.68 -3.78 -2.64 -2.23 -22.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.03 0.90 1.13 1.25 1.26 1.44 -28.05%

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