[MUDAJYA] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 3.46%
YoY- -95.5%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 730,360 577,990 547,616 616,576 693,720 738,671 759,132 -2.54%
PBT -182,741 -128,464 -120,614 -229,889 -240,254 -412,034 -377,534 -38.43%
Tax 3,843 2,474 2,785 -6,481 -3,185 -3,364 -4,766 -
NP -178,898 -125,990 -117,829 -236,370 -243,439 -415,398 -382,300 -39.80%
-
NP to SH -181,754 -128,302 -121,371 -237,406 -245,919 -416,459 -383,748 -39.32%
-
Tax Rate - - - - - - - -
Total Cost 909,258 703,980 665,445 852,946 937,159 1,154,069 1,141,432 -14.10%
-
Net Worth 556,296 633,231 630,186 627,795 680,425 702,025 729,027 -16.53%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 556,296 633,231 630,186 627,795 680,425 702,025 729,027 -16.53%
NOSH 605,418 605,418 605,418 605,418 552,418 540,020 540,020 7.94%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -24.49% -21.80% -21.52% -38.34% -35.09% -56.24% -50.36% -
ROE -32.67% -20.26% -19.26% -37.82% -36.14% -59.32% -52.64% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 123.41 97.67 98.19 112.94 128.46 136.79 140.57 -8.33%
EPS -30.71 -21.68 -21.76 -43.49 -45.54 -77.12 -71.06 -42.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 1.07 1.13 1.15 1.26 1.30 1.35 -21.49%
Adjusted Per Share Value based on latest NOSH - 605,418
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 27.48 21.75 20.61 23.20 26.11 27.80 28.57 -2.56%
EPS -6.84 -4.83 -4.57 -8.93 -9.25 -15.67 -14.44 -39.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2093 0.2383 0.2371 0.2362 0.256 0.2642 0.2743 -16.53%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.485 0.725 0.93 1.08 1.38 0.985 0.91 -
P/RPS 0.39 0.74 0.95 0.96 1.07 0.72 0.65 -28.92%
P/EPS -1.58 -3.34 -4.27 -2.48 -3.03 -1.28 -1.28 15.11%
EY -63.32 -29.90 -23.40 -40.27 -33.00 -78.29 -78.09 -13.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.68 0.82 0.94 1.10 0.76 0.67 -15.58%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 30/05/18 28/02/18 29/11/17 29/08/17 30/05/17 27/02/17 -
Price 0.49 0.57 0.875 1.04 1.05 1.52 0.845 -
P/RPS 0.40 0.58 0.89 0.92 0.82 1.11 0.60 -23.74%
P/EPS -1.60 -2.63 -4.02 -2.39 -2.31 -1.97 -1.19 21.88%
EY -62.68 -38.03 -24.87 -41.82 -43.37 -50.74 -84.10 -17.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.77 0.90 0.83 1.17 0.63 -12.03%

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