[MUDAJYA] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 80.28%
YoY- -178.47%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 163,869 108,151 99,492 153,455 196,745 208,657 278,997 -29.79%
PBT 22,911 16,789 -10,358 -18,440 -108,250 7,969 6,913 121.80%
Tax -5,252 -1,701 -1,072 -485 7,573 -6,304 -3,987 20.10%
NP 17,659 15,088 -11,430 -18,925 -100,677 1,665 2,926 230.39%
-
NP to SH 16,169 14,336 -12,272 -19,661 -99,709 1,074 3,346 185.00%
-
Tax Rate 22.92% 10.13% - - - 79.11% 57.67% -
Total Cost 146,210 93,063 110,922 172,380 297,422 206,992 276,071 -34.46%
-
Net Worth 1,101,210 1,094,063 1,071,108 1,084,856 1,100,683 1,192,139 1,214,274 -6.29%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - 16,190 -
Div Payout % - - - - - - 483.87% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,101,210 1,094,063 1,071,108 1,084,856 1,100,683 1,192,139 1,214,274 -6.29%
NOSH 537,176 538,947 538,245 538,657 539,550 536,999 539,677 -0.30%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.78% 13.95% -11.49% -12.33% -51.17% 0.80% 1.05% -
ROE 1.47% 1.31% -1.15% -1.81% -9.06% 0.09% 0.28% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 30.51 20.07 18.48 28.49 36.46 38.86 51.70 -29.57%
EPS 3.01 2.66 -2.27 -3.65 -18.48 0.20 0.62 185.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 2.05 2.03 1.99 2.014 2.04 2.22 2.25 -6.00%
Adjusted Per Share Value based on latest NOSH - 538,657
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.17 4.07 3.74 5.77 7.40 7.85 10.50 -29.77%
EPS 0.61 0.54 -0.46 -0.74 -3.75 0.04 0.13 179.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.61 -
NAPS 0.4144 0.4117 0.4031 0.4082 0.4142 0.4486 0.4569 -6.28%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.18 1.00 1.37 1.45 1.45 1.99 2.51 -
P/RPS 3.87 4.98 7.41 5.09 3.98 5.12 4.86 -14.05%
P/EPS 39.20 37.59 -60.09 -39.73 -7.85 995.00 404.84 -78.82%
EY 2.55 2.66 -1.66 -2.52 -12.74 0.10 0.25 368.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
P/NAPS 0.58 0.49 0.69 0.72 0.71 0.90 1.12 -35.43%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 25/11/15 27/08/15 29/05/15 27/02/15 28/11/14 26/08/14 -
Price 1.15 1.19 0.91 1.41 1.49 1.83 2.44 -
P/RPS 3.77 5.93 4.92 4.95 4.09 4.71 4.72 -13.87%
P/EPS 38.21 44.74 -39.91 -38.63 -8.06 915.00 393.55 -78.78%
EY 2.62 2.24 -2.51 -2.59 -12.40 0.11 0.25 376.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.23 -
P/NAPS 0.56 0.59 0.46 0.70 0.73 0.82 1.08 -35.38%

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