[MUDAJYA] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -130.01%
YoY- -226.47%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 422,061 460,065 675,389 762,663 785,191 730,360 577,990 -18.89%
PBT -305,668 -350,948 -397,523 -389,242 -169,088 -182,741 -128,464 78.13%
Tax -7,922 -13,169 -12,220 -13,198 1,198 3,843 2,474 -
NP -313,590 -364,117 -409,743 -402,440 -167,890 -178,898 -125,990 83.55%
-
NP to SH -308,283 -358,690 -404,811 -396,238 -172,270 -181,754 -128,302 79.29%
-
Tax Rate - - - - - - - -
Total Cost 735,651 824,182 1,085,132 1,165,103 953,081 909,258 703,980 2.97%
-
Net Worth 141,579 141,579 171,075 266,207 502,858 556,296 633,231 -63.12%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 141,579 141,579 171,075 266,207 502,858 556,296 633,231 -63.12%
NOSH 605,418 605,418 605,418 605,418 605,418 605,418 605,418 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -74.30% -79.14% -60.67% -52.77% -21.38% -24.49% -21.80% -
ROE -217.75% -253.35% -236.63% -148.85% -34.26% -32.67% -20.26% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 71.55 77.99 114.49 128.92 132.72 123.41 97.67 -18.72%
EPS -52.26 -60.80 -68.62 -66.98 -29.12 -30.71 -21.68 79.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.29 0.45 0.85 0.94 1.07 -63.05%
Adjusted Per Share Value based on latest NOSH - 605,418
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 19.85 21.64 31.77 35.87 36.93 34.35 27.19 -18.90%
EPS -14.50 -16.87 -19.04 -18.64 -8.10 -8.55 -6.04 79.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0666 0.0666 0.0805 0.1252 0.2365 0.2617 0.2979 -63.13%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.19 0.32 0.35 0.29 0.435 0.485 0.725 -
P/RPS 0.27 0.41 0.31 0.22 0.33 0.39 0.74 -48.90%
P/EPS -0.36 -0.53 -0.51 -0.43 -1.49 -1.58 -3.34 -77.32%
EY -275.05 -190.01 -196.06 -230.97 -66.94 -63.32 -29.90 338.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.33 1.21 0.64 0.51 0.52 0.68 10.50%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 29/08/19 30/05/19 28/02/19 29/11/18 30/08/18 30/05/18 -
Price 0.30 0.275 0.29 0.28 0.345 0.49 0.57 -
P/RPS 0.42 0.35 0.25 0.22 0.26 0.40 0.58 -19.34%
P/EPS -0.57 -0.45 -0.42 -0.42 -1.18 -1.60 -2.63 -63.88%
EY -174.20 -221.10 -236.63 -239.22 -84.40 -62.68 -38.03 175.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.15 1.00 0.62 0.41 0.52 0.53 77.09%

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