[MUDAJYA] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -13.59%
YoY- -242.96%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 549,663 525,664 557,843 658,349 837,854 1,050,805 1,188,403 -40.16%
PBT 38,017 10,241 -120,259 -129,079 -111,808 -61,605 77,354 -37.69%
Tax -9,738 -7,849 4,315 -288 -3,203 -8,857 -24,377 -45.72%
NP 28,279 2,392 -115,944 -129,367 -115,011 -70,462 52,977 -34.17%
-
NP to SH 24,185 -1,428 -117,306 -130,568 -114,950 -70,234 52,377 -40.23%
-
Tax Rate 25.61% 76.64% - - - - 31.51% -
Total Cost 521,384 523,272 673,787 787,716 952,865 1,121,267 1,135,426 -40.45%
-
Net Worth 1,114,647 1,101,210 1,094,063 1,071,108 1,084,856 1,100,683 1,192,139 -4.37%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - 16,304 48,776 -
Div Payout % - - - - - 0.00% 93.13% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,114,647 1,101,210 1,094,063 1,071,108 1,084,856 1,100,683 1,192,139 -4.37%
NOSH 541,090 537,176 538,947 538,245 538,657 539,550 536,999 0.50%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 5.14% 0.46% -20.78% -19.65% -13.73% -6.71% 4.46% -
ROE 2.17% -0.13% -10.72% -12.19% -10.60% -6.38% 4.39% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 101.58 97.86 103.51 122.31 155.54 194.76 221.30 -40.46%
EPS 4.47 -0.27 -21.77 -24.26 -21.34 -13.02 9.75 -40.51%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 9.00 -
NAPS 2.06 2.05 2.03 1.99 2.014 2.04 2.22 -4.86%
Adjusted Per Share Value based on latest NOSH - 538,245
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 25.86 24.73 26.24 30.97 39.41 49.43 55.90 -40.15%
EPS 1.14 -0.07 -5.52 -6.14 -5.41 -3.30 2.46 -40.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.77 2.29 -
NAPS 0.5243 0.518 0.5146 0.5038 0.5103 0.5177 0.5608 -4.38%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.38 1.18 1.00 1.37 1.45 1.45 1.99 -
P/RPS 1.36 1.21 0.97 1.12 0.93 0.74 0.90 31.65%
P/EPS 30.87 -443.88 -4.59 -5.65 -6.79 -11.14 20.40 31.77%
EY 3.24 -0.23 -21.77 -17.71 -14.72 -8.98 4.90 -24.08%
DY 0.00 0.00 0.00 0.00 0.00 2.07 4.52 -
P/NAPS 0.67 0.58 0.49 0.69 0.72 0.71 0.90 -17.84%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 25/02/16 25/11/15 27/08/15 29/05/15 27/02/15 28/11/14 -
Price 1.18 1.15 1.19 0.91 1.41 1.49 1.83 -
P/RPS 1.16 1.18 1.15 0.74 0.91 0.77 0.83 24.97%
P/EPS 26.40 -432.60 -5.47 -3.75 -6.61 -11.45 18.76 25.55%
EY 3.79 -0.23 -18.29 -26.66 -15.13 -8.74 5.33 -20.31%
DY 0.00 0.00 0.00 0.00 0.00 2.01 4.92 -
P/NAPS 0.57 0.56 0.59 0.46 0.70 0.73 0.82 -21.51%

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