[MUDAJYA] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Annualized Quarter Result
Revenue	505,257	1,138,746	1,601,924	1,802,646	1,221,862	852,184	677,610	-4.77%
YoY %	-55.63%	-28.91%	-11.13%	47.53%	43.38%	25.76%	-	-
Horiz. %	74.56%	168.05%	236.41%	266.03%	180.32%	125.76%	100.00%	-
PBT	-16,012	62,193	219,890	313,562	281,969	283,180	142,201	-
YoY %	-125.75%	-71.72%	-29.87%	11.20%	-0.43%	99.14%	-	-
Horiz. %	-11.26%	43.74%	154.63%	220.51%	198.29%	199.14%	100.00%	-
Tax	-4,344	-21,906	-18,684	-18,042	-22,565	-48,369	-28,942	-27.08%
YoY %	80.17%	-17.24%	-3.56%	20.04%	53.35%	-67.12%	-	-
Horiz. %	15.01%	75.69%	64.56%	62.34%	77.97%	167.12%	100.00%	-
NP	-20,356	40,286	201,206	295,520	259,404	234,810	113,258	-
YoY %	-150.53%	-79.98%	-31.91%	13.92%	10.47%	107.32%	-	-
Horiz. %	-17.97%	35.57%	177.65%	260.93%	229.04%	207.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-23,462	39,300	171,032	253,193	219,386	201,816	101,125	-
YoY %	-159.70%	-77.02%	-32.45%	15.41%	8.71%	99.57%	-	-
Horiz. %	-23.20%	38.86%	169.13%	250.38%	216.95%	199.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	35.22%	8.50%	5.75%	8.00%	17.08%	20.35%	-
YoY %	-	314.35%	47.83%	-28.12%	-53.16%	-16.07%	-	-
Horiz. %	-	173.07%	41.77%	28.26%	39.31%	83.93%	100.00%	-
Total Cost	525,613	1,098,460	1,400,717	1,507,126	962,458	617,373	564,352	-1.17%
YoY %	-52.15%	-21.58%	-7.06%	56.59%	55.90%	9.40%	-	-
Horiz. %	93.14%	194.64%	248.20%	267.05%	170.54%	109.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,092,413	1,198,434	1,220,365	1,089,472	741,089	667,352	338,988	21.52%
YoY %	-8.85%	-1.80%	12.01%	47.01%	11.05%	96.87%	-	-
Horiz. %	322.26%	353.53%	360.00%	321.39%	218.62%	196.87%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	-	43,186	43,390	29,052	33,341	13,647	7,946	-
YoY %	-	-0.47%	49.35%	-12.86%	144.31%	71.75%	-	-
Horiz. %	-	543.49%	546.06%	365.62%	419.59%	171.75%	100.00%	-
Div Payout %	-	109.89%	25.37%	11.47%	15.20%	6.76%	7.86%	-
YoY %	-	333.15%	121.19%	-24.54%	124.85%	-13.99%	-	-
Horiz. %	-	1,398.09%	322.77%	145.93%	193.38%	86.01%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	1,092,413	1,198,434	1,220,365	1,089,472	741,089	667,352	338,988	21.52%
YoY %	-8.85%	-1.80%	12.01%	47.01%	11.05%	96.87%	-	-
Horiz. %	322.26%	353.53%	360.00%	321.39%	218.62%	196.87%	100.00%	-
NOSH	538,134	539,835	542,384	544,736	454,656	409,418	372,514	6.31%
YoY %	-0.32%	-0.47%	-0.43%	19.81%	11.05%	9.91%	-	-
Horiz. %	144.46%	144.92%	145.60%	146.23%	122.05%	109.91%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	-4.03%	3.54%	12.56%	16.39%	21.23%	27.55%	16.71%	-
YoY %	-213.84%	-71.82%	-23.37%	-22.80%	-22.94%	64.87%	-	-
Horiz. %	-24.12%	21.18%	75.16%	98.08%	127.05%	164.87%	100.00%	-
ROE	-2.15%	3.28%	14.01%	23.24%	29.60%	30.24%	29.83%	-
YoY %	-165.55%	-76.59%	-39.72%	-21.49%	-2.12%	1.37%	-	-
Horiz. %	-7.21%	11.00%	46.97%	77.91%	99.23%	101.37%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	93.89	210.94	295.35	330.92	268.74	208.15	181.90	-10.43%
YoY %	-55.49%	-28.58%	-10.75%	23.14%	29.11%	14.43%	-	-
Horiz. %	51.62%	115.96%	162.37%	181.92%	147.74%	114.43%	100.00%	-
EPS	-4.36	7.28	31.53	46.48	48.25	49.29	27.15	-
YoY %	-159.89%	-76.91%	-32.16%	-3.67%	-2.11%	81.55%	-	-
Horiz. %	-16.06%	26.81%	116.13%	171.20%	177.72%	181.55%	100.00%	-
DPS	0.00	8.00	8.00	5.33	7.33	3.33	2.13	-
YoY %	0.00%	0.00%	50.09%	-27.29%	120.12%	56.34%	-	-
Horiz. %	0.00%	375.59%	375.59%	250.23%	344.13%	156.34%	100.00%	-
NAPS	2.03	2.22	2.25	2.00	1.63	1.63	0.91	14.30%
YoY %	-8.56%	-1.33%	12.50%	22.70%	0.00%	79.12%	-	-
Horiz. %	223.08%	243.96%	247.25%	219.78%	179.12%	179.12%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 544,921
RPS	26.90	60.63	85.30	95.98	65.06	45.38	36.08	-4.77%
YoY %	-55.63%	-28.92%	-11.13%	47.53%	43.37%	25.78%	-	-
Horiz. %	74.56%	168.04%	236.42%	266.02%	180.32%	125.78%	100.00%	-
EPS	-1.25	2.09	9.11	13.48	11.68	10.75	5.38	-
YoY %	-159.81%	-77.06%	-32.42%	15.41%	8.65%	99.81%	-	-
Horiz. %	-23.23%	38.85%	169.33%	250.56%	217.10%	199.81%	100.00%	-
DPS	0.00	2.30	2.31	1.55	1.78	0.73	0.42	-
YoY %	0.00%	-0.43%	49.03%	-12.92%	143.84%	73.81%	-	-
Horiz. %	0.00%	547.62%	550.00%	369.05%	423.81%	173.81%	100.00%	-
NAPS	0.5817	0.6381	0.6498	0.5801	0.3946	0.3553	0.1805	21.52%
YoY %	-8.84%	-1.80%	12.02%	47.01%	11.06%	96.84%	-	-
Horiz. %	322.27%	353.52%	360.00%	321.39%	218.61%	196.84%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	1.00	1.99	2.72	2.72	1.97	3.21	2.70	-
P/RPS	1.07	0.94	0.92	0.82	0.73	1.54	1.48	-5.26%
YoY %	13.83%	2.17%	12.20%	12.33%	-52.60%	4.05%	-	-
Horiz. %	72.30%	63.51%	62.16%	55.41%	49.32%	104.05%	100.00%	-
P/EPS	-22.94	27.34	8.63	5.85	4.08	6.51	9.95	-
YoY %	-183.91%	216.80%	47.52%	43.38%	-37.33%	-34.57%	-	-
Horiz. %	-230.55%	274.77%	86.73%	58.79%	41.01%	65.43%	100.00%	-
EY	-4.36	3.66	11.59	17.09	24.49	15.36	10.05	-
YoY %	-219.13%	-68.42%	-32.18%	-30.22%	59.44%	52.84%	-	-
Horiz. %	-43.38%	36.42%	115.32%	170.05%	243.68%	152.84%	100.00%	-
DY	0.00	4.02	2.94	1.96	3.72	1.04	0.79	-
YoY %	0.00%	36.73%	50.00%	-47.31%	257.69%	31.65%	-	-
Horiz. %	0.00%	508.86%	372.15%	248.10%	470.89%	131.65%	100.00%	-
P/NAPS	0.49	0.90	1.21	1.36	1.21	1.97	2.97	-25.93%
YoY %	-45.56%	-25.62%	-11.03%	12.40%	-38.58%	-33.67%	-	-
Horiz. %	16.50%	30.30%	40.74%	45.79%	40.74%	66.33%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	25/11/15	28/11/14	27/11/13	21/11/12	22/11/11	23/11/10	11/11/09	-
Price	1.19	1.83	2.80	2.58	2.15	3.03	3.08	-
P/RPS	1.27	0.87	0.95	0.78	0.80	1.46	1.69	-4.64%
YoY %	45.98%	-8.42%	21.79%	-2.50%	-45.21%	-13.61%	-	-
Horiz. %	75.15%	51.48%	56.21%	46.15%	47.34%	86.39%	100.00%	-
P/EPS	-27.29	25.14	8.88	5.55	4.46	6.15	11.35	-
YoY %	-208.55%	183.11%	60.00%	24.44%	-27.48%	-45.81%	-	-
Horiz. %	-240.44%	221.50%	78.24%	48.90%	39.30%	54.19%	100.00%	-
EY	-3.66	3.98	11.26	18.02	22.44	16.27	8.81	-
YoY %	-191.96%	-64.65%	-37.51%	-19.70%	37.92%	84.68%	-	-
Horiz. %	-41.54%	45.18%	127.81%	204.54%	254.71%	184.68%	100.00%	-
DY	0.00	4.37	2.86	2.07	3.41	1.10	0.69	-
YoY %	0.00%	52.80%	38.16%	-39.30%	210.00%	59.42%	-	-
Horiz. %	0.00%	633.33%	414.49%	300.00%	494.20%	159.42%	100.00%	-
P/NAPS	0.59	0.82	1.24	1.29	1.32	1.86	3.38	-25.23%
YoY %	-28.05%	-33.87%	-3.88%	-2.27%	-29.03%	-44.97%	-	-
Horiz. %	17.46%	24.26%	36.69%	38.17%	39.05%	55.03%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos