[MUDAJYA] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -91.65%
YoY- 146.13%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 99,442 69,477 68,787 67,486 96,474 55,576 62,011 36.88%
PBT 23,389 2,037 1,814 3,106 18,581 -3,114 -2,027 -
Tax -4,749 547 -487 -735 -2,426 -637 -658 272.12%
NP 18,640 2,584 1,327 2,371 16,155 -3,751 -2,685 -
-
NP to SH 13,946 2,069 659 1,376 16,480 -4,412 -3,291 -
-
Tax Rate 20.30% -26.85% 26.85% 23.66% 13.06% - - -
Total Cost 80,802 66,893 67,460 65,115 80,319 59,327 64,696 15.92%
-
Net Worth 320,634 259,544 259,544 259,544 156,808 103,817 99,623 117.52%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 320,634 259,544 259,544 259,544 156,808 103,817 99,623 117.52%
NOSH 1,297,724 1,297,724 1,297,724 1,297,724 1,297,000 1,297,000 664,405 56.06%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 18.74% 3.72% 1.93% 3.51% 16.75% -6.75% -4.33% -
ROE 4.35% 0.80% 0.25% 0.53% 10.51% -4.25% -3.30% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 7.13 5.35 5.30 5.20 12.30 8.57 9.96 -19.92%
EPS 1.00 0.16 0.05 0.11 2.10 -0.68 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.20 0.20 0.20 0.20 0.16 0.16 27.28%
Adjusted Per Share Value based on latest NOSH - 1,297,724
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 3.74 2.61 2.59 2.54 3.63 2.09 2.33 36.97%
EPS 0.52 0.08 0.02 0.05 0.62 -0.17 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1207 0.0977 0.0977 0.0977 0.059 0.0391 0.0375 117.53%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.225 0.16 0.23 0.215 0.175 0.19 0.20 -
P/RPS 3.15 2.99 4.34 4.13 1.42 2.22 2.01 34.80%
P/EPS 22.49 100.36 452.92 202.77 8.33 -27.94 -37.84 -
EY 4.45 1.00 0.22 0.49 12.01 -3.58 -2.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.80 1.15 1.08 0.88 1.19 1.25 -14.93%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 29/08/22 27/05/22 25/02/22 29/11/21 25/08/21 -
Price 0.195 0.195 0.175 0.205 0.18 0.18 0.20 -
P/RPS 2.73 3.64 3.30 3.94 1.46 2.10 2.01 22.57%
P/EPS 19.49 122.31 344.62 193.34 8.56 -26.47 -37.84 -
EY 5.13 0.82 0.29 0.52 11.68 -3.78 -2.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.97 0.88 1.03 0.90 1.13 1.25 -22.61%

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