[MUDAJYA] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 12.79%
YoY- 116.22%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 170,494 171,006 177,454 163,869 108,151 99,492 153,455 7.25%
PBT -66,859 -76,274 9,336 22,911 16,789 -10,358 -18,440 135.45%
Tax -5 -45 -2,374 -5,252 -1,701 -1,072 -485 -95.22%
NP -66,864 -76,319 6,962 17,659 15,088 -11,430 -18,925 131.44%
-
NP to SH -67,592 -75,963 5,952 16,169 14,336 -12,272 -19,661 127.27%
-
Tax Rate - - 25.43% 22.92% 10.13% - - -
Total Cost 237,358 247,325 170,492 146,210 93,063 110,922 172,380 23.69%
-
Net Worth 972,034 1,036,595 1,114,647 1,101,210 1,094,063 1,071,108 1,084,856 -7.04%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 972,034 1,036,595 1,114,647 1,101,210 1,094,063 1,071,108 1,084,856 -7.04%
NOSH 552,418 539,893 541,090 537,176 538,947 538,245 538,657 1.69%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -39.22% -44.63% 3.92% 10.78% 13.95% -11.49% -12.33% -
ROE -6.95% -7.33% 0.53% 1.47% 1.31% -1.15% -1.81% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 31.57 31.67 32.80 30.51 20.07 18.48 28.49 7.06%
EPS -12.52 -14.07 1.10 3.01 2.66 -2.27 -3.65 126.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.92 2.06 2.05 2.03 1.99 2.014 -7.19%
Adjusted Per Share Value based on latest NOSH - 537,176
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 9.08 9.11 9.45 8.73 5.76 5.30 8.17 7.27%
EPS -3.60 -4.04 0.32 0.86 0.76 -0.65 -1.05 126.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5176 0.5519 0.5935 0.5863 0.5825 0.5703 0.5776 -7.03%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.00 1.08 1.38 1.18 1.00 1.37 1.45 -
P/RPS 3.17 3.41 4.21 3.87 4.98 7.41 5.09 -27.00%
P/EPS -7.99 -7.68 125.45 39.20 37.59 -60.09 -39.73 -65.57%
EY -12.52 -13.03 0.80 2.55 2.66 -1.66 -2.52 190.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.67 0.58 0.49 0.69 0.72 -15.38%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 29/08/16 27/05/16 25/02/16 25/11/15 27/08/15 29/05/15 -
Price 0.82 1.12 1.18 1.15 1.19 0.91 1.41 -
P/RPS 2.60 3.54 3.60 3.77 5.93 4.92 4.95 -34.82%
P/EPS -6.55 -7.96 107.27 38.21 44.74 -39.91 -38.63 -69.26%
EY -15.26 -12.56 0.93 2.62 2.24 -2.51 -2.59 225.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.58 0.57 0.56 0.59 0.46 0.70 -24.35%

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