[MUDAJYA] QoQ TTM Result on 31-Dec-2020 [#4]

Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -100.65%
YoY- 43.99%
Quarter Report
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 317,756 351,027 336,120 348,415 309,367 330,697 369,647 -9.58%
PBT -40,082 -38,028 -37,552 -41,144 -5,947 -2,448 -31,241 18.05%
Tax -3,720 -4,403 -4,041 -3,726 -15,428 -14,807 -15,001 -60.49%
NP -43,802 -42,431 -41,593 -44,870 -21,375 -17,255 -46,242 -3.54%
-
NP to SH -46,312 -45,074 -44,156 -47,513 -23,679 -19,693 -48,905 -3.56%
-
Tax Rate - - - - - - - -
Total Cost 361,558 393,458 377,713 393,285 330,742 347,952 415,889 -8.90%
-
Net Worth 103,817 99,623 105,849 109,716 137,178 135,671 141,569 -18.66%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 103,817 99,623 105,849 109,716 137,178 135,671 141,569 -18.66%
NOSH 1,297,000 664,405 664,405 664,405 664,405 605,418 605,418 66.10%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -13.78% -12.09% -12.37% -12.88% -6.91% -5.22% -12.51% -
ROE -44.61% -45.24% -41.72% -43.31% -17.26% -14.52% -34.54% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 48.97 56.38 53.98 57.16 51.87 56.06 62.67 -15.15%
EPS -7.14 -7.24 -7.09 -7.79 -3.97 -3.34 -8.29 -9.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.17 0.18 0.23 0.23 0.24 -23.66%
Adjusted Per Share Value based on latest NOSH - 664,405
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 11.96 13.21 12.65 13.11 11.64 12.44 13.91 -9.57%
EPS -1.74 -1.70 -1.66 -1.79 -0.89 -0.74 -1.84 -3.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0391 0.0375 0.0398 0.0413 0.0516 0.0511 0.0533 -18.64%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.19 0.20 0.245 0.325 0.23 0.27 0.22 -
P/RPS 0.39 0.35 0.45 0.57 0.44 0.48 0.35 7.47%
P/EPS -2.66 -2.76 -3.45 -4.17 -5.79 -8.09 -2.65 0.25%
EY -37.57 -36.20 -28.95 -23.98 -17.26 -12.36 -37.69 -0.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.25 1.44 1.81 1.00 1.17 0.92 18.69%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 25/08/21 24/05/21 24/02/21 26/11/20 28/08/20 28/05/20 -
Price 0.18 0.20 0.215 0.26 0.28 0.27 0.305 -
P/RPS 0.37 0.35 0.40 0.45 0.54 0.48 0.49 -17.06%
P/EPS -2.52 -2.76 -3.03 -3.34 -7.05 -8.09 -3.68 -22.29%
EY -39.65 -36.20 -32.98 -29.98 -14.18 -12.36 -27.18 28.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.25 1.26 1.44 1.22 1.17 1.27 -7.48%

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