[MUDAJYA] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -5.16%
YoY- 27.99%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 408,830 450,940 272,546 273,276 268,052 372,294 977,490 -13.51%
PBT -9,530 -21,452 9,840 -6,300 -12,532 -143,278 -219,866 -40.70%
Tax -14,288 -16,028 -2,444 -3,600 -2,246 -1,590 -1,648 43.28%
NP -23,818 -37,480 7,396 -9,900 -14,778 -144,868 -221,514 -31.01%
-
NP to SH -33,930 -51,562 4,070 -12,548 -17,426 -147,696 -222,792 -26.90%
-
Tax Rate - - 24.84% - - - - -
Total Cost 432,648 488,420 265,150 283,176 282,830 517,162 1,199,004 -15.61%
-
Net Worth 360,165 356,392 259,544 99,623 135,671 141,579 556,296 -6.98%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 360,165 356,392 259,544 99,623 135,671 141,579 556,296 -6.98%
NOSH 2,125,920 1,875,747 1,297,724 664,405 605,418 605,418 605,418 23.26%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -5.83% -8.31% 2.71% -3.62% -5.51% -38.91% -22.66% -
ROE -9.42% -14.47% 1.57% -12.60% -12.84% -104.32% -40.05% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 20.43 24.04 21.00 43.89 45.44 63.11 165.17 -29.39%
EPS -1.70 -2.74 0.32 -2.02 -2.96 -25.04 -37.64 -40.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.19 0.20 0.16 0.23 0.24 0.94 -24.06%
Adjusted Per Share Value based on latest NOSH - 664,405
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 15.38 16.97 10.26 10.28 10.09 14.01 36.78 -13.51%
EPS -1.28 -1.94 0.15 -0.47 -0.66 -5.56 -8.38 -26.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1355 0.1341 0.0977 0.0375 0.0511 0.0533 0.2093 -6.98%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.14 0.19 0.23 0.20 0.27 0.32 0.485 -
P/RPS 0.69 0.79 1.10 0.46 0.59 0.51 0.29 15.52%
P/EPS -8.26 -6.91 73.34 -9.92 -9.14 -1.28 -1.29 36.23%
EY -12.11 -14.47 1.36 -10.08 -10.94 -78.24 -77.62 -26.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.00 1.15 1.25 1.17 1.33 0.52 6.98%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 29/08/23 29/08/22 25/08/21 28/08/20 29/08/19 30/08/18 -
Price 0.105 0.195 0.175 0.20 0.27 0.275 0.49 -
P/RPS 0.51 0.81 0.83 0.46 0.59 0.44 0.30 9.23%
P/EPS -6.19 -7.09 55.80 -9.92 -9.14 -1.10 -1.30 29.67%
EY -16.15 -14.10 1.79 -10.08 -10.94 -91.04 -76.83 -22.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 1.03 0.88 1.25 1.17 1.15 0.52 1.83%

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