[MUDAJYA] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -33.71%
YoY- -40.5%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 627,972 709,816 613,820 1,465,624 1,511,404 1,761,964 892,312 -5.68%
PBT -100,656 37,344 -73,760 127,052 214,752 376,056 211,360 -
Tax -3,888 -9,496 -1,940 -24,556 -8,688 -18,752 -22,924 -25.57%
NP -104,544 27,848 -75,700 102,496 206,064 357,304 188,436 -
-
NP to SH -107,036 23,808 -78,644 100,220 168,432 296,968 164,980 -
-
Tax Rate - 25.43% - 19.33% 4.05% 4.99% 10.85% -
Total Cost 732,516 681,968 689,520 1,363,128 1,305,340 1,404,660 703,876 0.66%
-
Net Worth 702,025 1,114,647 1,084,856 1,222,857 1,157,290 1,009,167 758,810 -1.28%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - 65,219 - 87,279 48,955 -
Div Payout % - - - 65.08% - 29.39% 29.67% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 702,025 1,114,647 1,084,856 1,222,857 1,157,290 1,009,167 758,810 -1.28%
NOSH 552,418 541,090 538,657 543,492 543,329 545,495 407,962 5.17%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -16.65% 3.92% -12.33% 6.99% 13.63% 20.28% 21.12% -
ROE -15.25% 2.14% -7.25% 8.20% 14.55% 29.43% 21.74% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 116.29 131.18 113.95 269.67 278.17 323.00 218.72 -9.98%
EPS -19.84 4.40 -14.60 18.44 31.00 54.44 40.44 -
DPS 0.00 0.00 0.00 12.00 0.00 16.00 12.00 -
NAPS 1.30 2.06 2.014 2.25 2.13 1.85 1.86 -5.79%
Adjusted Per Share Value based on latest NOSH - 543,492
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 23.63 26.71 23.10 55.15 56.88 66.30 33.58 -5.68%
EPS -4.03 0.90 -2.96 3.77 6.34 11.18 6.21 -
DPS 0.00 0.00 0.00 2.45 0.00 3.28 1.84 -
NAPS 0.2642 0.4195 0.4082 0.4602 0.4355 0.3798 0.2855 -1.28%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.985 1.38 1.45 2.70 2.40 2.86 3.62 -
P/RPS 0.85 1.05 1.27 1.00 0.86 0.89 1.66 -10.54%
P/EPS -4.97 31.36 -9.93 14.64 7.74 5.25 8.95 -
EY -20.12 3.19 -10.07 6.83 12.92 19.03 11.17 -
DY 0.00 0.00 0.00 4.44 0.00 5.59 3.31 -
P/NAPS 0.76 0.67 0.72 1.20 1.13 1.55 1.95 -14.52%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 27/05/16 29/05/15 27/05/14 21/05/13 28/05/12 27/05/11 -
Price 1.52 1.18 1.41 2.54 2.80 2.68 3.40 -
P/RPS 1.31 0.90 1.24 0.94 1.01 0.83 1.55 -2.76%
P/EPS -7.67 26.82 -9.66 13.77 9.03 4.92 8.41 -
EY -13.04 3.73 -10.35 7.26 11.07 20.31 11.89 -
DY 0.00 0.00 0.00 4.72 0.00 5.97 3.53 -
P/NAPS 1.17 0.57 0.70 1.13 1.31 1.45 1.83 -7.17%

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