[MUDAJYA] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 5.22%
YoY- 27.44%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 460,065 675,389 762,663 785,191 730,360 577,990 547,616 -10.99%
PBT -350,948 -397,523 -389,242 -169,088 -182,741 -128,464 -120,614 104.21%
Tax -13,169 -12,220 -13,198 1,198 3,843 2,474 2,785 -
NP -364,117 -409,743 -402,440 -167,890 -178,898 -125,990 -117,829 112.59%
-
NP to SH -358,690 -404,811 -396,238 -172,270 -181,754 -128,302 -121,371 106.34%
-
Tax Rate - - - - - - - -
Total Cost 824,182 1,085,132 1,165,103 953,081 909,258 703,980 665,445 15.37%
-
Net Worth 141,579 171,075 266,207 502,858 556,296 633,231 630,186 -63.14%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 141,579 171,075 266,207 502,858 556,296 633,231 630,186 -63.14%
NOSH 605,418 605,418 605,418 605,418 605,418 605,418 605,418 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -79.14% -60.67% -52.77% -21.38% -24.49% -21.80% -21.52% -
ROE -253.35% -236.63% -148.85% -34.26% -32.67% -20.26% -19.26% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 77.99 114.49 128.92 132.72 123.41 97.67 98.19 -14.27%
EPS -60.80 -68.62 -66.98 -29.12 -30.71 -21.68 -21.76 98.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.29 0.45 0.85 0.94 1.07 1.13 -64.50%
Adjusted Per Share Value based on latest NOSH - 605,418
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 24.50 35.96 40.61 41.81 38.89 30.78 29.16 -10.98%
EPS -19.10 -21.55 -21.10 -9.17 -9.68 -6.83 -6.46 106.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0754 0.0911 0.1417 0.2678 0.2962 0.3372 0.3355 -63.13%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.32 0.35 0.29 0.435 0.485 0.725 0.93 -
P/RPS 0.41 0.31 0.22 0.33 0.39 0.74 0.95 -42.97%
P/EPS -0.53 -0.51 -0.43 -1.49 -1.58 -3.34 -4.27 -75.21%
EY -190.01 -196.06 -230.97 -66.94 -63.32 -29.90 -23.40 305.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.21 0.64 0.51 0.52 0.68 0.82 38.16%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 30/05/19 28/02/19 29/11/18 30/08/18 30/05/18 28/02/18 -
Price 0.275 0.29 0.28 0.345 0.49 0.57 0.875 -
P/RPS 0.35 0.25 0.22 0.26 0.40 0.58 0.89 -46.41%
P/EPS -0.45 -0.42 -0.42 -1.18 -1.60 -2.63 -4.02 -76.86%
EY -221.10 -236.63 -239.22 -84.40 -62.68 -38.03 -24.87 330.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.00 0.62 0.41 0.52 0.53 0.77 30.75%

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