[MUDAJYA] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -234.09%
YoY- -146.46%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 557,843 658,349 837,854 1,050,805 1,188,403 1,371,202 1,524,341 -48.80%
PBT -120,259 -129,079 -111,808 -61,605 77,354 121,231 173,702 -
Tax 4,315 -288 -3,203 -8,857 -24,377 -24,603 -25,927 -
NP -115,944 -129,367 -115,011 -70,462 52,977 96,628 147,775 -
-
NP to SH -117,306 -130,568 -114,950 -70,234 52,377 91,329 134,123 -
-
Tax Rate - - - - 31.51% 20.29% 14.93% -
Total Cost 673,787 787,716 952,865 1,121,267 1,135,426 1,274,574 1,376,566 -37.86%
-
Net Worth 1,094,063 1,071,108 1,084,856 1,100,683 1,192,139 1,214,274 1,222,857 -7.14%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 16,304 48,776 65,046 65,141 -
Div Payout % - - - 0.00% 93.13% 71.22% 48.57% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,094,063 1,071,108 1,084,856 1,100,683 1,192,139 1,214,274 1,222,857 -7.14%
NOSH 538,947 538,245 538,657 539,550 536,999 539,677 543,492 -0.55%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -20.78% -19.65% -13.73% -6.71% 4.46% 7.05% 9.69% -
ROE -10.72% -12.19% -10.60% -6.38% 4.39% 7.52% 10.97% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 103.51 122.31 155.54 194.76 221.30 254.08 280.47 -48.51%
EPS -21.77 -24.26 -21.34 -13.02 9.75 16.92 24.68 -
DPS 0.00 0.00 0.00 3.00 9.00 12.00 12.00 -
NAPS 2.03 1.99 2.014 2.04 2.22 2.25 2.25 -6.62%
Adjusted Per Share Value based on latest NOSH - 539,550
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 20.99 24.77 31.53 39.54 44.72 51.60 57.36 -48.80%
EPS -4.41 -4.91 -4.33 -2.64 1.97 3.44 5.05 -
DPS 0.00 0.00 0.00 0.61 1.84 2.45 2.45 -
NAPS 0.4117 0.4031 0.4082 0.4142 0.4486 0.4569 0.4602 -7.14%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.00 1.37 1.45 1.45 1.99 2.51 2.70 -
P/RPS 0.97 1.12 0.93 0.74 0.90 0.99 0.96 0.69%
P/EPS -4.59 -5.65 -6.79 -11.14 20.40 14.83 10.94 -
EY -21.77 -17.71 -14.72 -8.98 4.90 6.74 9.14 -
DY 0.00 0.00 0.00 2.07 4.52 4.78 4.44 -
P/NAPS 0.49 0.69 0.72 0.71 0.90 1.12 1.20 -44.93%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 27/08/15 29/05/15 27/02/15 28/11/14 26/08/14 27/05/14 -
Price 1.19 0.91 1.41 1.49 1.83 2.44 2.54 -
P/RPS 1.15 0.74 0.91 0.77 0.83 0.96 0.91 16.87%
P/EPS -5.47 -3.75 -6.61 -11.45 18.76 14.42 10.29 -
EY -18.29 -26.66 -15.13 -8.74 5.33 6.94 9.72 -
DY 0.00 0.00 0.00 2.01 4.92 4.92 4.72 -
P/NAPS 0.59 0.46 0.70 0.73 0.82 1.08 1.13 -35.13%

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