[MUDAJYA] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 10.16%
YoY- -323.96%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 621,177 549,663 525,664 557,843 658,349 837,854 1,050,805 -29.58%
PBT -27,899 38,017 10,241 -120,259 -129,079 -111,808 -61,605 -41.05%
Tax -8,711 -9,738 -7,849 4,315 -288 -3,203 -8,857 -1.10%
NP -36,610 28,279 2,392 -115,944 -129,367 -115,011 -70,462 -35.39%
-
NP to SH -39,506 24,185 -1,428 -117,306 -130,568 -114,950 -70,234 -31.88%
-
Tax Rate - 25.61% 76.64% - - - - -
Total Cost 657,787 521,384 523,272 673,787 787,716 952,865 1,121,267 -29.94%
-
Net Worth 1,036,595 1,114,647 1,101,210 1,094,063 1,071,108 1,084,856 1,100,683 -3.92%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - 16,304 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,036,595 1,114,647 1,101,210 1,094,063 1,071,108 1,084,856 1,100,683 -3.92%
NOSH 539,893 541,090 537,176 538,947 538,245 538,657 539,550 0.04%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -5.89% 5.14% 0.46% -20.78% -19.65% -13.73% -6.71% -
ROE -3.81% 2.17% -0.13% -10.72% -12.19% -10.60% -6.38% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 115.06 101.58 97.86 103.51 122.31 155.54 194.76 -29.61%
EPS -7.32 4.47 -0.27 -21.77 -24.26 -21.34 -13.02 -31.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.92 2.06 2.05 2.03 1.99 2.014 2.04 -3.96%
Adjusted Per Share Value based on latest NOSH - 538,947
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 23.38 20.68 19.78 20.99 24.77 31.53 39.54 -29.57%
EPS -1.49 0.91 -0.05 -4.41 -4.91 -4.33 -2.64 -31.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.61 -
NAPS 0.3901 0.4195 0.4144 0.4117 0.4031 0.4082 0.4142 -3.92%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.08 1.38 1.18 1.00 1.37 1.45 1.45 -
P/RPS 0.94 1.36 1.21 0.97 1.12 0.93 0.74 17.30%
P/EPS -14.76 30.87 -443.88 -4.59 -5.65 -6.79 -11.14 20.65%
EY -6.78 3.24 -0.23 -21.77 -17.71 -14.72 -8.98 -17.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.07 -
P/NAPS 0.56 0.67 0.58 0.49 0.69 0.72 0.71 -14.64%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 27/05/16 25/02/16 25/11/15 27/08/15 29/05/15 27/02/15 -
Price 1.12 1.18 1.15 1.19 0.91 1.41 1.49 -
P/RPS 0.97 1.16 1.18 1.15 0.74 0.91 0.77 16.65%
P/EPS -15.31 26.40 -432.60 -5.47 -3.75 -6.61 -11.45 21.39%
EY -6.53 3.79 -0.23 -18.29 -26.66 -15.13 -8.74 -17.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.01 -
P/NAPS 0.58 0.57 0.56 0.59 0.46 0.70 0.73 -14.22%

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