[MUDAJYA] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -63.19%
YoY- 130.27%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 240,178 170,494 171,006 177,454 163,869 108,151 99,492 79.47%
PBT -243,737 -66,859 -76,274 9,336 22,911 16,789 -10,358 713.34%
Tax -2,342 -5 -45 -2,374 -5,252 -1,701 -1,072 67.97%
NP -246,079 -66,864 -76,319 6,962 17,659 15,088 -11,430 666.73%
-
NP to SH -246,145 -67,592 -75,963 5,952 16,169 14,336 -12,272 631.53%
-
Tax Rate - - - 25.43% 22.92% 10.13% - -
Total Cost 486,257 237,358 247,325 170,492 146,210 93,063 110,922 166.65%
-
Net Worth 729,027 972,034 1,036,595 1,114,647 1,101,210 1,094,063 1,071,108 -22.53%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 729,027 972,034 1,036,595 1,114,647 1,101,210 1,094,063 1,071,108 -22.53%
NOSH 552,418 552,418 539,893 541,090 537,176 538,947 538,245 1.73%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -102.46% -39.22% -44.63% 3.92% 10.78% 13.95% -11.49% -
ROE -33.76% -6.95% -7.33% 0.53% 1.47% 1.31% -1.15% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 44.48 31.57 31.67 32.80 30.51 20.07 18.48 79.12%
EPS -45.58 -12.52 -14.07 1.10 3.01 2.66 -2.27 632.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.80 1.92 2.06 2.05 2.03 1.99 -22.70%
Adjusted Per Share Value based on latest NOSH - 541,090
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 12.79 9.08 9.11 9.45 8.73 5.76 5.30 79.43%
EPS -13.11 -3.60 -4.04 0.32 0.86 0.76 -0.65 634.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3882 0.5176 0.5519 0.5935 0.5863 0.5825 0.5703 -22.52%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.91 1.00 1.08 1.38 1.18 1.00 1.37 -
P/RPS 2.05 3.17 3.41 4.21 3.87 4.98 7.41 -57.37%
P/EPS -2.00 -7.99 -7.68 125.45 39.20 37.59 -60.09 -89.54%
EY -50.09 -12.52 -13.03 0.80 2.55 2.66 -1.66 859.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.56 0.56 0.67 0.58 0.49 0.69 -1.93%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 29/11/16 29/08/16 27/05/16 25/02/16 25/11/15 27/08/15 -
Price 0.845 0.82 1.12 1.18 1.15 1.19 0.91 -
P/RPS 1.90 2.60 3.54 3.60 3.77 5.93 4.92 -46.81%
P/EPS -1.85 -6.55 -7.96 107.27 38.21 44.74 -39.91 -86.97%
EY -53.94 -15.26 -12.56 0.93 2.62 2.24 -2.51 665.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.46 0.58 0.57 0.56 0.59 0.46 23.20%

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