[MUDAJYA] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 70.1%
YoY- 85.0%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 414,920 269,944 298,508 347,688 400,372 749,468 627,972 -6.67%
PBT 20,360 12,424 -4,492 -18,860 -165,180 -132,056 -100,656 -
Tax -13,884 -2,940 -4,568 -3,308 -1,220 -5,132 -3,888 23.62%
NP 6,476 9,484 -9,060 -22,168 -166,400 -137,188 -104,544 -
-
NP to SH -3,552 5,504 -11,932 -25,360 -169,052 -134,760 -107,036 -43.29%
-
Tax Rate 68.19% 23.66% - - - - - -
Total Cost 408,444 260,460 307,568 369,856 566,772 886,656 732,516 -9.27%
-
Net Worth 323,099 259,544 105,849 141,569 171,075 633,231 702,025 -12.12%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 323,099 259,544 105,849 141,569 171,075 633,231 702,025 -12.12%
NOSH 1,875,747 1,297,724 664,405 605,418 605,418 605,418 552,418 22.58%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 1.56% 3.51% -3.04% -6.38% -41.56% -18.30% -16.65% -
ROE -1.10% 2.12% -11.27% -17.91% -98.82% -21.28% -15.25% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 26.97 20.80 47.94 58.94 67.87 126.64 116.29 -21.60%
EPS -0.24 0.44 -1.92 -4.28 -28.64 -22.76 -19.84 -52.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.17 0.24 0.29 1.07 1.30 -26.19%
Adjusted Per Share Value based on latest NOSH - 605,418
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 22.09 14.37 15.89 18.51 21.32 39.91 33.44 -6.67%
EPS -0.19 0.29 -0.64 -1.35 -9.00 -7.18 -5.70 -43.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.172 0.1382 0.0564 0.0754 0.0911 0.3372 0.3738 -12.13%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.195 0.215 0.245 0.22 0.35 0.725 0.985 -
P/RPS 0.72 1.03 0.51 0.37 0.52 0.57 0.85 -2.72%
P/EPS -84.47 50.69 -12.78 -5.12 -1.22 -3.18 -4.97 60.31%
EY -1.18 1.97 -7.82 -19.54 -81.88 -31.41 -20.12 -37.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.08 1.44 0.92 1.21 0.68 0.76 3.42%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 27/05/22 24/05/21 28/05/20 30/05/19 30/05/18 30/05/17 -
Price 0.19 0.205 0.215 0.305 0.29 0.57 1.52 -
P/RPS 0.70 0.99 0.45 0.52 0.43 0.45 1.31 -9.91%
P/EPS -82.30 48.33 -11.22 -7.09 -1.01 -2.50 -7.67 48.48%
EY -1.22 2.07 -8.91 -14.10 -98.82 -39.95 -13.04 -32.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.03 1.26 1.27 1.00 0.53 1.17 -4.27%

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