[MUDAJYA] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -5.71%
YoY- 69.19%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 762,663 785,191 730,360 577,990 547,616 616,576 693,720 6.50%
PBT -389,242 -169,088 -182,741 -128,464 -120,614 -229,889 -240,254 37.82%
Tax -13,198 1,198 3,843 2,474 2,785 -6,481 -3,185 157.32%
NP -402,440 -167,890 -178,898 -125,990 -117,829 -236,370 -243,439 39.68%
-
NP to SH -396,238 -172,270 -181,754 -128,302 -121,371 -237,406 -245,919 37.31%
-
Tax Rate - - - - - - - -
Total Cost 1,165,103 953,081 909,258 703,980 665,445 852,946 937,159 15.57%
-
Net Worth 266,207 502,858 556,296 633,231 630,186 627,795 680,425 -46.41%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 266,207 502,858 556,296 633,231 630,186 627,795 680,425 -46.41%
NOSH 605,418 605,418 605,418 605,418 605,418 605,418 552,418 6.28%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -52.77% -21.38% -24.49% -21.80% -21.52% -38.34% -35.09% -
ROE -148.85% -34.26% -32.67% -20.26% -19.26% -37.82% -36.14% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 128.92 132.72 123.41 97.67 98.19 112.94 128.46 0.23%
EPS -66.98 -29.12 -30.71 -21.68 -21.76 -43.49 -45.54 29.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.85 0.94 1.07 1.13 1.15 1.26 -49.56%
Adjusted Per Share Value based on latest NOSH - 605,418
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 40.61 41.81 38.89 30.78 29.16 32.83 36.94 6.49%
EPS -21.10 -9.17 -9.68 -6.83 -6.46 -12.64 -13.09 37.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1417 0.2678 0.2962 0.3372 0.3355 0.3343 0.3623 -46.42%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.29 0.435 0.485 0.725 0.93 1.08 1.38 -
P/RPS 0.22 0.33 0.39 0.74 0.95 0.96 1.07 -65.06%
P/EPS -0.43 -1.49 -1.58 -3.34 -4.27 -2.48 -3.03 -72.69%
EY -230.97 -66.94 -63.32 -29.90 -23.40 -40.27 -33.00 264.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.51 0.52 0.68 0.82 0.94 1.10 -30.23%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 29/11/18 30/08/18 30/05/18 28/02/18 29/11/17 29/08/17 -
Price 0.28 0.345 0.49 0.57 0.875 1.04 1.05 -
P/RPS 0.22 0.26 0.40 0.58 0.89 0.92 0.82 -58.30%
P/EPS -0.42 -1.18 -1.60 -2.63 -4.02 -2.39 -2.31 -67.80%
EY -239.22 -84.40 -62.68 -38.03 -24.87 -41.82 -43.37 211.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.41 0.52 0.53 0.77 0.90 0.83 -17.62%

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