[MUDAJYA] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 91.63%
YoY- 52.95%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 96,474 55,576 62,011 74,627 125,542 88,847 47,104 61.06%
PBT 18,581 -3,114 -2,027 -1,123 -33,818 -1,060 -1,551 -
Tax -2,426 -637 -658 -1,142 -1,283 -1,320 -296 304.95%
NP 16,155 -3,751 -2,685 -2,265 -35,101 -2,380 -1,847 -
-
NP to SH 16,480 -4,412 -3,291 -2,983 -35,626 -3,174 -2,373 -
-
Tax Rate 13.06% - - - - - - -
Total Cost 80,319 59,327 64,696 76,892 160,643 91,227 48,951 38.98%
-
Net Worth 156,808 103,817 99,623 105,849 109,716 137,178 135,671 10.10%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 156,808 103,817 99,623 105,849 109,716 137,178 135,671 10.10%
NOSH 1,297,000 1,297,000 664,405 664,405 664,405 664,405 605,418 65.95%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 16.75% -6.75% -4.33% -3.04% -27.96% -2.68% -3.92% -
ROE 10.51% -4.25% -3.30% -2.82% -32.47% -2.31% -1.75% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 12.30 8.57 9.96 11.99 20.60 14.90 7.99 33.21%
EPS 2.10 -0.68 -0.53 -0.48 -5.84 -0.53 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.16 0.16 0.17 0.18 0.23 0.23 -8.87%
Adjusted Per Share Value based on latest NOSH - 664,405
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.14 2.96 3.30 3.97 6.68 4.73 2.51 61.04%
EPS 0.88 -0.23 -0.18 -0.16 -1.90 -0.17 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0835 0.0553 0.053 0.0564 0.0584 0.073 0.0722 10.14%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.175 0.19 0.20 0.245 0.325 0.23 0.27 -
P/RPS 1.42 2.22 2.01 2.04 1.58 1.54 3.38 -43.81%
P/EPS 8.33 -27.94 -37.84 -51.14 -5.56 -43.22 -67.12 -
EY 12.01 -3.58 -2.64 -1.96 -17.98 -2.31 -1.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.19 1.25 1.44 1.81 1.00 1.17 -17.25%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 29/11/21 25/08/21 24/05/21 24/02/21 26/11/20 28/08/20 -
Price 0.18 0.18 0.20 0.215 0.26 0.28 0.27 -
P/RPS 1.46 2.10 2.01 1.79 1.26 1.88 3.38 -42.77%
P/EPS 8.56 -26.47 -37.84 -44.88 -4.45 -52.62 -67.12 -
EY 11.68 -3.78 -2.64 -2.23 -22.48 -1.90 -1.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.13 1.25 1.26 1.44 1.22 1.17 -16.00%

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