[MUDAJYA] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -2.75%
YoY- -95.58%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 288,323 281,547 288,688 317,756 351,027 336,120 348,415 -11.88%
PBT 20,387 16,546 12,317 -40,082 -38,028 -37,552 -41,144 -
Tax -4,285 -4,456 -4,863 -3,720 -4,403 -4,041 -3,726 9.79%
NP 16,102 12,090 7,454 -43,802 -42,431 -41,593 -44,870 -
-
NP to SH 14,103 10,153 5,794 -46,312 -45,074 -44,156 -47,513 -
-
Tax Rate 21.02% 26.93% 39.48% - - - - -
Total Cost 272,221 269,457 281,234 361,558 393,458 377,713 393,285 -21.80%
-
Net Worth 259,544 259,544 156,808 103,817 99,623 105,849 109,716 77.81%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 259,544 259,544 156,808 103,817 99,623 105,849 109,716 77.81%
NOSH 1,297,724 1,297,724 1,297,000 1,297,000 664,405 664,405 664,405 56.44%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 5.58% 4.29% 2.58% -13.78% -12.09% -12.37% -12.88% -
ROE 5.43% 3.91% 3.69% -44.61% -45.24% -41.72% -43.31% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 22.22 21.70 36.82 48.97 56.38 53.98 57.16 -46.82%
EPS 1.09 0.78 0.74 -7.14 -7.24 -7.09 -7.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.20 0.16 0.16 0.17 0.18 7.29%
Adjusted Per Share Value based on latest NOSH - 1,297,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 10.85 10.59 10.86 11.96 13.21 12.65 13.11 -11.88%
EPS 0.53 0.38 0.22 -1.74 -1.70 -1.66 -1.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0977 0.0977 0.059 0.0391 0.0375 0.0398 0.0413 77.82%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.23 0.215 0.175 0.19 0.20 0.245 0.325 -
P/RPS 1.04 0.99 0.48 0.39 0.35 0.45 0.57 49.48%
P/EPS 21.16 27.48 23.68 -2.66 -2.76 -3.45 -4.17 -
EY 4.72 3.64 4.22 -37.57 -36.20 -28.95 -23.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.08 0.88 1.19 1.25 1.44 1.81 -26.15%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 27/05/22 25/02/22 29/11/21 25/08/21 24/05/21 24/02/21 -
Price 0.175 0.205 0.18 0.18 0.20 0.215 0.26 -
P/RPS 0.79 0.94 0.49 0.37 0.35 0.40 0.45 45.67%
P/EPS 16.10 26.20 24.36 -2.52 -2.76 -3.03 -3.34 -
EY 6.21 3.82 4.11 -39.65 -36.20 -32.98 -29.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.03 0.90 1.13 1.25 1.26 1.44 -28.05%

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