[MUDAJYA] QoQ Quarter Result on 30-Sep-2022 [#3]

Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 213.96%
YoY- 146.89%
Quarter Report
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 121,740 103,730 99,442 69,477 68,787 67,486 96,474 16.82%
PBT -15,816 5,090 23,389 2,037 1,814 3,106 18,581 -
Tax -4,543 -3,471 -4,749 547 -487 -735 -2,426 52.10%
NP -20,359 1,619 18,640 2,584 1,327 2,371 16,155 -
-
NP to SH -24,893 -888 13,946 2,069 659 1,376 16,480 -
-
Tax Rate - 68.19% 20.30% -26.85% 26.85% 23.66% 13.06% -
Total Cost 142,099 102,111 80,802 66,893 67,460 65,115 80,319 46.43%
-
Net Worth 356,392 323,099 320,634 259,544 259,544 259,544 156,808 73.12%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 356,392 323,099 320,634 259,544 259,544 259,544 156,808 73.12%
NOSH 1,875,747 1,875,747 1,297,724 1,297,724 1,297,724 1,297,724 1,297,000 27.97%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -16.72% 1.56% 18.74% 3.72% 1.93% 3.51% 16.75% -
ROE -6.98% -0.27% 4.35% 0.80% 0.25% 0.53% 10.51% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 6.49 6.74 7.13 5.35 5.30 5.20 12.30 -34.77%
EPS -1.33 -0.06 1.00 0.16 0.05 0.11 2.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.21 0.23 0.20 0.20 0.20 0.20 -3.37%
Adjusted Per Share Value based on latest NOSH - 1,297,724
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 4.58 3.90 3.74 2.61 2.59 2.54 3.63 16.81%
EPS -0.94 -0.03 0.52 0.08 0.02 0.05 0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1341 0.1216 0.1207 0.0977 0.0977 0.0977 0.059 73.12%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.19 0.195 0.225 0.16 0.23 0.215 0.175 -
P/RPS 2.93 2.89 3.15 2.99 4.34 4.13 1.42 62.29%
P/EPS -14.32 -337.86 22.49 100.36 452.92 202.77 8.33 -
EY -6.98 -0.30 4.45 1.00 0.22 0.49 12.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.93 0.98 0.80 1.15 1.08 0.88 8.92%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 30/05/23 28/02/23 29/11/22 29/08/22 27/05/22 25/02/22 -
Price 0.195 0.19 0.195 0.195 0.175 0.205 0.18 -
P/RPS 3.00 2.82 2.73 3.64 3.30 3.94 1.46 61.83%
P/EPS -14.69 -329.20 19.49 122.31 344.62 193.34 8.56 -
EY -6.81 -0.30 5.13 0.82 0.29 0.52 11.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.90 0.85 0.97 0.88 1.03 0.90 9.43%

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