[MUDAJYA] QoQ Quarter Result on 31-Dec-2014 [#4]

Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -9383.89%
YoY- -535.37%
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 108,151 99,492 153,455 196,745 208,657 278,997 366,406 -55.63%
PBT 16,789 -10,358 -18,440 -108,250 7,969 6,913 31,763 -34.60%
Tax -1,701 -1,072 -485 7,573 -6,304 -3,987 -6,139 -57.46%
NP 15,088 -11,430 -18,925 -100,677 1,665 2,926 25,624 -29.72%
-
NP to SH 14,336 -12,272 -19,661 -99,709 1,074 3,346 25,055 -31.05%
-
Tax Rate 10.13% - - - 79.11% 57.67% 19.33% -
Total Cost 93,063 110,922 172,380 297,422 206,992 276,071 340,782 -57.87%
-
Net Worth 1,094,063 1,071,108 1,084,856 1,100,683 1,192,139 1,214,274 1,222,857 -7.14%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - 16,190 16,304 -
Div Payout % - - - - - 483.87% 65.08% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,094,063 1,071,108 1,084,856 1,100,683 1,192,139 1,214,274 1,222,857 -7.14%
NOSH 538,947 538,245 538,657 539,550 536,999 539,677 543,492 -0.55%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 13.95% -11.49% -12.33% -51.17% 0.80% 1.05% 6.99% -
ROE 1.31% -1.15% -1.81% -9.06% 0.09% 0.28% 2.05% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 20.07 18.48 28.49 36.46 38.86 51.70 67.42 -55.38%
EPS 2.66 -2.27 -3.65 -18.48 0.20 0.62 4.61 -30.66%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 3.00 -
NAPS 2.03 1.99 2.014 2.04 2.22 2.25 2.25 -6.62%
Adjusted Per Share Value based on latest NOSH - 539,550
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 4.07 3.74 5.77 7.40 7.85 10.50 13.79 -55.63%
EPS 0.54 -0.46 -0.74 -3.75 0.04 0.13 0.94 -30.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.61 0.61 -
NAPS 0.4117 0.4031 0.4082 0.4142 0.4486 0.4569 0.4602 -7.14%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.00 1.37 1.45 1.45 1.99 2.51 2.70 -
P/RPS 4.98 7.41 5.09 3.98 5.12 4.86 4.00 15.71%
P/EPS 37.59 -60.09 -39.73 -7.85 995.00 404.84 58.57 -25.57%
EY 2.66 -1.66 -2.52 -12.74 0.10 0.25 1.71 34.21%
DY 0.00 0.00 0.00 0.00 0.00 1.20 1.11 -
P/NAPS 0.49 0.69 0.72 0.71 0.90 1.12 1.20 -44.93%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 27/08/15 29/05/15 27/02/15 28/11/14 26/08/14 27/05/14 -
Price 1.19 0.91 1.41 1.49 1.83 2.44 2.54 -
P/RPS 5.93 4.92 4.95 4.09 4.71 4.72 3.77 35.21%
P/EPS 44.74 -39.91 -38.63 -8.06 915.00 393.55 55.10 -12.95%
EY 2.24 -2.51 -2.59 -12.40 0.11 0.25 1.81 15.25%
DY 0.00 0.00 0.00 0.00 0.00 1.23 1.18 -
P/NAPS 0.59 0.46 0.70 0.73 0.82 1.08 1.13 -35.13%

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