[MUDAJYA] QoQ TTM Result on 30-Sep-2023 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -71.93%
YoY- -181.57%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 439,646 437,466 460,701 449,136 394,389 341,436 305,192 27.58%
PBT -17,181 -33,577 -23,142 15,325 14,700 32,330 30,346 -
Tax -10,379 -10,586 -11,249 -17,339 -12,216 -8,160 -5,424 54.19%
NP -27,560 -44,163 -34,391 -2,014 2,484 24,170 24,922 -
-
NP to SH -42,846 -60,840 -51,662 -16,791 -9,766 15,786 18,050 -
-
Tax Rate - - - 113.14% 83.10% 25.24% 17.87% -
Total Cost 467,206 481,629 495,092 451,150 391,905 317,266 280,270 40.63%
-
Net Worth 360,165 337,665 337,642 375,151 356,392 323,099 320,634 8.06%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 360,165 337,665 337,642 375,151 356,392 323,099 320,634 8.06%
NOSH 2,125,920 1,875,920 1,875,920 1,875,755 1,875,747 1,875,747 1,297,724 39.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -6.27% -10.10% -7.46% -0.45% 0.63% 7.08% 8.17% -
ROE -11.90% -18.02% -15.30% -4.48% -2.74% 4.89% 5.63% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 21.97 23.32 24.56 23.94 21.03 22.19 21.89 0.24%
EPS -2.14 -3.24 -2.75 -0.90 -0.52 1.03 1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.20 0.19 0.21 0.23 -15.08%
Adjusted Per Share Value based on latest NOSH - 1,875,755
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 16.54 16.46 17.34 16.90 14.84 12.85 11.48 27.59%
EPS -1.61 -2.29 -1.94 -0.63 -0.37 0.59 0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1355 0.1271 0.1271 0.1412 0.1341 0.1216 0.1207 8.02%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.14 0.14 0.165 0.18 0.19 0.195 0.225 -
P/RPS 0.64 0.60 0.67 0.75 0.90 0.88 1.03 -27.20%
P/EPS -6.54 -4.32 -5.99 -20.11 -36.49 19.01 17.38 -
EY -15.30 -23.17 -16.69 -4.97 -2.74 5.26 5.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.78 0.92 0.90 1.00 0.93 0.98 -14.12%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 30/05/24 28/02/24 29/11/23 29/08/23 30/05/23 28/02/23 -
Price 0.105 0.135 0.15 0.18 0.195 0.19 0.195 -
P/RPS 0.48 0.58 0.61 0.75 0.93 0.86 0.89 -33.76%
P/EPS -4.90 -4.16 -5.45 -20.11 -37.45 18.52 15.06 -
EY -20.39 -24.02 -18.36 -4.97 -2.67 5.40 6.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.75 0.83 0.90 1.03 0.90 0.85 -22.51%

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