[MUDAJYA] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -41.66%
YoY- 26.09%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 675,389 762,663 785,191 730,360 577,990 547,616 616,576 6.26%
PBT -397,523 -389,242 -169,088 -182,741 -128,464 -120,614 -229,889 44.11%
Tax -12,220 -13,198 1,198 3,843 2,474 2,785 -6,481 52.68%
NP -409,743 -402,440 -167,890 -178,898 -125,990 -117,829 -236,370 44.35%
-
NP to SH -404,811 -396,238 -172,270 -181,754 -128,302 -121,371 -237,406 42.77%
-
Tax Rate - - - - - - - -
Total Cost 1,085,132 1,165,103 953,081 909,258 703,980 665,445 852,946 17.42%
-
Net Worth 171,075 266,207 502,858 556,296 633,231 630,186 627,795 -58.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 171,075 266,207 502,858 556,296 633,231 630,186 627,795 -58.00%
NOSH 605,418 605,418 605,418 605,418 605,418 605,418 605,418 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -60.67% -52.77% -21.38% -24.49% -21.80% -21.52% -38.34% -
ROE -236.63% -148.85% -34.26% -32.67% -20.26% -19.26% -37.82% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 114.49 128.92 132.72 123.41 97.67 98.19 112.94 0.91%
EPS -68.62 -66.98 -29.12 -30.71 -21.68 -21.76 -43.49 35.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.45 0.85 0.94 1.07 1.13 1.15 -60.11%
Adjusted Per Share Value based on latest NOSH - 605,418
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 35.96 40.61 41.81 38.89 30.78 29.16 32.83 6.26%
EPS -21.55 -21.10 -9.17 -9.68 -6.83 -6.46 -12.64 42.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0911 0.1417 0.2678 0.2962 0.3372 0.3355 0.3343 -58.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.35 0.29 0.435 0.485 0.725 0.93 1.08 -
P/RPS 0.31 0.22 0.33 0.39 0.74 0.95 0.96 -52.96%
P/EPS -0.51 -0.43 -1.49 -1.58 -3.34 -4.27 -2.48 -65.19%
EY -196.06 -230.97 -66.94 -63.32 -29.90 -23.40 -40.27 187.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.64 0.51 0.52 0.68 0.82 0.94 18.35%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 28/02/19 29/11/18 30/08/18 30/05/18 28/02/18 29/11/17 -
Price 0.29 0.28 0.345 0.49 0.57 0.875 1.04 -
P/RPS 0.25 0.22 0.26 0.40 0.58 0.89 0.92 -58.07%
P/EPS -0.42 -0.42 -1.18 -1.60 -2.63 -4.02 -2.39 -68.65%
EY -236.63 -239.22 -84.40 -62.68 -38.03 -24.87 -41.82 217.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.62 0.41 0.52 0.53 0.77 0.90 7.28%

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