[MUDAJYA] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -2.08%
YoY- -128.88%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 281,547 288,688 317,756 351,027 336,120 348,415 309,367 -6.09%
PBT 16,546 12,317 -40,082 -38,028 -37,552 -41,144 -5,947 -
Tax -4,456 -4,863 -3,720 -4,403 -4,041 -3,726 -15,428 -56.33%
NP 12,090 7,454 -43,802 -42,431 -41,593 -44,870 -21,375 -
-
NP to SH 10,153 5,794 -46,312 -45,074 -44,156 -47,513 -23,679 -
-
Tax Rate 26.93% 39.48% - - - - - -
Total Cost 269,457 281,234 361,558 393,458 377,713 393,285 330,742 -12.78%
-
Net Worth 259,544 156,808 103,817 99,623 105,849 109,716 137,178 53.03%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 259,544 156,808 103,817 99,623 105,849 109,716 137,178 53.03%
NOSH 1,297,724 1,297,000 1,297,000 664,405 664,405 664,405 664,405 56.31%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 4.29% 2.58% -13.78% -12.09% -12.37% -12.88% -6.91% -
ROE 3.91% 3.69% -44.61% -45.24% -41.72% -43.31% -17.26% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 21.70 36.82 48.97 56.38 53.98 57.16 51.87 -44.09%
EPS 0.78 0.74 -7.14 -7.24 -7.09 -7.79 -3.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.16 0.16 0.17 0.18 0.23 -8.90%
Adjusted Per Share Value based on latest NOSH - 664,405
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 14.99 15.37 16.92 18.69 17.90 18.55 16.47 -6.08%
EPS 0.54 0.31 -2.47 -2.40 -2.35 -2.53 -1.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1382 0.0835 0.0553 0.053 0.0564 0.0584 0.073 53.09%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.215 0.175 0.19 0.20 0.245 0.325 0.23 -
P/RPS 0.99 0.48 0.39 0.35 0.45 0.57 0.44 71.79%
P/EPS 27.48 23.68 -2.66 -2.76 -3.45 -4.17 -5.79 -
EY 3.64 4.22 -37.57 -36.20 -28.95 -23.98 -17.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.88 1.19 1.25 1.44 1.81 1.00 5.26%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 25/02/22 29/11/21 25/08/21 24/05/21 24/02/21 26/11/20 -
Price 0.205 0.18 0.18 0.20 0.215 0.26 0.28 -
P/RPS 0.94 0.49 0.37 0.35 0.40 0.45 0.54 44.75%
P/EPS 26.20 24.36 -2.52 -2.76 -3.03 -3.34 -7.05 -
EY 3.82 4.11 -39.65 -36.20 -32.98 -29.98 -14.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.90 1.13 1.25 1.26 1.44 1.22 -10.68%

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