[MUDAJYA] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -1022.43%
YoY- -202.12%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 55,576 62,011 74,627 125,542 88,847 47,104 86,922 -25.76%
PBT -3,114 -2,027 -1,123 -33,818 -1,060 -1,551 -4,715 -24.14%
Tax -637 -658 -1,142 -1,283 -1,320 -296 -827 -15.95%
NP -3,751 -2,685 -2,265 -35,101 -2,380 -1,847 -5,542 -22.89%
-
NP to SH -4,412 -3,291 -2,983 -35,626 -3,174 -2,373 -6,340 -21.45%
-
Tax Rate - - - - - - - -
Total Cost 59,327 64,696 76,892 160,643 91,227 48,951 92,464 -25.58%
-
Net Worth 103,817 99,623 105,849 109,716 137,178 135,671 141,569 -18.66%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 103,817 99,623 105,849 109,716 137,178 135,671 141,569 -18.66%
NOSH 1,297,000 664,405 664,405 664,405 664,405 605,418 605,418 66.10%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -6.75% -4.33% -3.04% -27.96% -2.68% -3.92% -6.38% -
ROE -4.25% -3.30% -2.82% -32.47% -2.31% -1.75% -4.48% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 8.57 9.96 11.99 20.60 14.90 7.99 14.74 -30.31%
EPS -0.68 -0.53 -0.48 -5.84 -0.53 -0.41 -1.07 -26.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.17 0.18 0.23 0.23 0.24 -23.66%
Adjusted Per Share Value based on latest NOSH - 664,405
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 2.09 2.33 2.81 4.72 3.34 1.77 3.27 -25.78%
EPS -0.17 -0.12 -0.11 -1.34 -0.12 -0.09 -0.24 -20.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0391 0.0375 0.0398 0.0413 0.0516 0.0511 0.0533 -18.64%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.19 0.20 0.245 0.325 0.23 0.27 0.22 -
P/RPS 2.22 2.01 2.04 1.58 1.54 3.38 1.49 30.41%
P/EPS -27.94 -37.84 -51.14 -5.56 -43.22 -67.12 -20.47 23.02%
EY -3.58 -2.64 -1.96 -17.98 -2.31 -1.49 -4.89 -18.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.25 1.44 1.81 1.00 1.17 0.92 18.69%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 25/08/21 24/05/21 24/02/21 26/11/20 28/08/20 28/05/20 -
Price 0.18 0.20 0.215 0.26 0.28 0.27 0.305 -
P/RPS 2.10 2.01 1.79 1.26 1.88 3.38 2.07 0.96%
P/EPS -26.47 -37.84 -44.88 -4.45 -52.62 -67.12 -28.38 -4.53%
EY -3.78 -2.64 -2.23 -22.48 -1.90 -1.49 -3.52 4.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.25 1.26 1.44 1.22 1.17 1.27 -7.48%

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
1 person likes this. Showing 0 of 0 comments
Post a Comment