[MUDAJYA] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -688.13%
YoY- -119.24%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 372,294 977,490 612,002 696,920 505,894 1,290,806 1,619,974 -21.72%
PBT -143,278 -219,866 -95,612 -133,876 -57,596 77,352 226,144 -
Tax -1,590 -1,648 -3,764 -4,838 -3,114 -20,252 -14,966 -31.16%
NP -144,868 -221,514 -99,376 -138,714 -60,710 57,100 211,178 -
-
NP to SH -147,696 -222,792 -102,026 -140,022 -63,866 56,802 176,496 -
-
Tax Rate - - - - - 26.18% 6.62% -
Total Cost 517,162 1,199,004 711,378 835,634 566,604 1,233,706 1,408,796 -15.37%
-
Net Worth 141,579 556,296 680,425 1,037,199 1,069,809 1,217,185 1,194,007 -29.89%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - 64,916 32,563 -
Div Payout % - - - - - 114.29% 18.45% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 141,579 556,296 680,425 1,037,199 1,069,809 1,217,185 1,194,007 -29.89%
NOSH 605,418 605,418 552,418 540,208 537,592 540,971 542,730 1.83%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -38.91% -22.66% -16.24% -19.90% -12.00% 4.42% 13.04% -
ROE -104.32% -40.05% -14.99% -13.50% -5.97% 4.67% 14.78% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 63.11 165.17 113.33 129.01 94.10 238.61 298.49 -22.80%
EPS -25.04 -37.64 -18.90 -25.92 -11.82 10.50 32.52 -
DPS 0.00 0.00 0.00 0.00 0.00 12.00 6.00 -
NAPS 0.24 0.94 1.26 1.92 1.99 2.25 2.20 -30.86%
Adjusted Per Share Value based on latest NOSH - 539,893
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 17.51 45.98 28.79 32.78 23.80 60.72 76.20 -21.72%
EPS -6.95 -10.48 -4.80 -6.59 -3.00 2.67 8.30 -
DPS 0.00 0.00 0.00 0.00 0.00 3.05 1.53 -
NAPS 0.0666 0.2617 0.3201 0.4879 0.5032 0.5725 0.5616 -29.89%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.32 0.485 1.38 1.08 1.37 2.51 2.60 -
P/RPS 0.51 0.29 1.22 0.84 1.46 1.05 0.87 -8.51%
P/EPS -1.28 -1.29 -7.30 -4.17 -11.53 23.90 8.00 -
EY -78.24 -77.62 -13.69 -24.00 -8.67 4.18 12.51 -
DY 0.00 0.00 0.00 0.00 0.00 4.78 2.31 -
P/NAPS 1.33 0.52 1.10 0.56 0.69 1.12 1.18 2.01%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 30/08/18 29/08/17 29/08/16 27/08/15 26/08/14 28/08/13 -
Price 0.275 0.49 1.05 1.12 0.91 2.44 2.59 -
P/RPS 0.44 0.30 0.93 0.87 0.97 1.02 0.87 -10.73%
P/EPS -1.10 -1.30 -5.56 -4.32 -7.66 23.24 7.96 -
EY -91.04 -76.83 -17.99 -23.14 -13.05 4.30 12.56 -
DY 0.00 0.00 0.00 0.00 0.00 4.92 2.32 -
P/NAPS 1.15 0.52 0.83 0.58 0.46 1.08 1.18 -0.42%

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