[MUDAJYA] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -12.54%
YoY- 55.48%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 460,701 449,136 394,389 341,436 305,192 302,224 288,323 36.55%
PBT -23,142 15,325 14,700 32,330 30,346 25,538 20,387 -
Tax -11,249 -17,339 -12,216 -8,160 -5,424 -3,101 -4,285 89.96%
NP -34,391 -2,014 2,484 24,170 24,922 22,437 16,102 -
-
NP to SH -51,662 -16,791 -9,766 15,786 18,050 20,584 14,103 -
-
Tax Rate - 113.14% 83.10% 25.24% 17.87% 12.14% 21.02% -
Total Cost 495,092 451,150 391,905 317,266 280,270 279,787 272,221 48.83%
-
Net Worth 337,642 375,151 356,392 323,099 320,634 259,544 259,544 19.11%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 337,642 375,151 356,392 323,099 320,634 259,544 259,544 19.11%
NOSH 1,875,920 1,875,755 1,875,747 1,875,747 1,297,724 1,297,724 1,297,724 27.76%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -7.46% -0.45% 0.63% 7.08% 8.17% 7.42% 5.58% -
ROE -15.30% -4.48% -2.74% 4.89% 5.63% 7.93% 5.43% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 24.56 23.94 21.03 22.19 21.89 23.29 22.22 6.88%
EPS -2.75 -0.90 -0.52 1.03 1.29 1.59 1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.20 0.19 0.21 0.23 0.20 0.20 -6.76%
Adjusted Per Share Value based on latest NOSH - 1,875,747
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 17.34 16.90 14.84 12.85 11.48 11.37 10.85 36.57%
EPS -1.94 -0.63 -0.37 0.59 0.68 0.77 0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1271 0.1412 0.1341 0.1216 0.1207 0.0977 0.0977 19.11%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.165 0.18 0.19 0.195 0.225 0.16 0.23 -
P/RPS 0.67 0.75 0.90 0.88 1.03 0.69 1.04 -25.34%
P/EPS -5.99 -20.11 -36.49 19.01 17.38 10.09 21.16 -
EY -16.69 -4.97 -2.74 5.26 5.75 9.91 4.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.90 1.00 0.93 0.98 0.80 1.15 -13.78%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 29/11/23 29/08/23 30/05/23 28/02/23 29/11/22 29/08/22 -
Price 0.15 0.18 0.195 0.19 0.195 0.195 0.175 -
P/RPS 0.61 0.75 0.93 0.86 0.89 0.84 0.79 -15.79%
P/EPS -5.45 -20.11 -37.45 18.52 15.06 12.29 16.10 -
EY -18.36 -4.97 -2.67 5.40 6.64 8.13 6.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.90 1.03 0.90 0.85 0.97 0.88 -3.81%

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