[MUDAJYA] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Cumulative Result
Revenue	252,947	645,403	809,987	999,302	579,190	447,985	308,104	-3.23%
YoY %	-60.81%	-20.32%	-18.94%	72.53%	29.29%	45.40%	-	-
Horiz. %	82.10%	209.48%	262.89%	324.34%	187.99%	145.40%	100.00%	-
PBT	-28,798	38,676	113,072	171,824	131,074	150,716	56,499	-
YoY %	-174.46%	-65.80%	-34.19%	31.09%	-13.03%	166.76%	-	-
Horiz. %	-50.97%	68.45%	200.13%	304.12%	231.99%	266.76%	100.00%	-
Tax	-1,557	-10,126	-7,483	-11,059	-12,227	-25,642	-12,150	-28.98%
YoY %	84.62%	-35.32%	32.34%	9.55%	52.32%	-111.05%	-	-
Horiz. %	12.81%	83.34%	61.59%	91.02%	100.63%	211.05%	100.00%	-
NP	-30,355	28,550	105,589	160,765	118,847	125,074	44,349	-
YoY %	-206.32%	-72.96%	-34.32%	35.27%	-4.98%	182.02%	-	-
Horiz. %	-68.45%	64.38%	238.09%	362.50%	267.98%	282.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-31,933	28,401	88,248	134,640	101,539	104,817	40,523	-
YoY %	-212.44%	-67.82%	-34.46%	32.60%	-3.13%	158.66%	-	-
Horiz. %	-78.80%	70.09%	217.77%	332.26%	250.57%	258.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	26.18%	6.62%	6.44%	9.33%	17.01%	21.50%	-
YoY %	-	295.47%	2.80%	-30.98%	-45.15%	-20.88%	-	-
Horiz. %	-	121.77%	30.79%	29.95%	43.40%	79.12%	100.00%	-
Total Cost	283,302	616,853	704,398	838,537	460,343	322,911	263,755	1.19%
YoY %	-54.07%	-12.43%	-16.00%	82.15%	42.56%	22.43%	-	-
Horiz. %	107.41%	233.87%	267.07%	317.92%	174.53%	122.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,069,809	1,217,185	1,194,007	1,079,300	795,824	638,978	305,412	23.22%
YoY %	-12.11%	1.94%	10.63%	35.62%	24.55%	109.22%	-	-
Horiz. %	350.28%	398.54%	390.95%	353.39%	260.57%	209.22%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	-	32,458	16,281	21,804	12,243	4,096	2,234	-
YoY %	-	99.36%	-25.33%	78.09%	198.90%	83.35%	-	-
Horiz. %	-	1,452.91%	728.78%	976.01%	548.03%	183.35%	100.00%	-
Div Payout %	-	114.29%	18.45%	16.19%	12.06%	3.91%	5.51%	-
YoY %	-	519.46%	13.96%	34.25%	208.44%	-29.04%	-	-
Horiz. %	-	2,074.23%	334.85%	293.83%	218.87%	70.96%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	1,069,809	1,217,185	1,194,007	1,079,300	795,824	638,978	305,412	23.22%
YoY %	-12.11%	1.94%	10.63%	35.62%	24.55%	109.22%	-	-
Horiz. %	350.28%	398.54%	390.95%	353.39%	260.57%	209.22%	100.00%	-
NOSH	537,592	540,971	542,730	545,101	408,114	409,601	372,454	6.30%
YoY %	-0.62%	-0.32%	-0.43%	33.57%	-0.36%	9.97%	-	-
Horiz. %	144.34%	145.25%	145.72%	146.35%	109.57%	109.97%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	-12.00%	4.42%	13.04%	16.09%	20.52%	27.92%	14.39%	-
YoY %	-371.49%	-66.10%	-18.96%	-21.59%	-26.50%	94.02%	-	-
Horiz. %	-83.39%	30.72%	90.62%	111.81%	142.60%	194.02%	100.00%	-
ROE	-2.98%	2.33%	7.39%	12.47%	12.76%	16.40%	13.27%	-
YoY %	-227.90%	-68.47%	-40.74%	-2.27%	-22.20%	23.59%	-	-
Horiz. %	-22.46%	17.56%	55.69%	93.97%	96.16%	123.59%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	47.05	119.30	149.24	183.32	141.92	109.37	82.72	-8.97%
YoY %	-60.56%	-20.06%	-18.59%	29.17%	29.76%	32.22%	-	-
Horiz. %	56.88%	144.22%	180.42%	221.62%	171.57%	132.22%	100.00%	-
EPS	-5.91	5.25	16.26	24.70	24.88	25.59	10.88	-
YoY %	-212.57%	-67.71%	-34.17%	-0.72%	-2.77%	135.20%	-	-
Horiz. %	-54.32%	48.25%	149.45%	227.02%	228.68%	235.20%	100.00%	-
DPS	0.00	6.00	3.00	4.00	3.00	1.00	0.60	-
YoY %	0.00%	100.00%	-25.00%	33.33%	200.00%	66.67%	-	-
Horiz. %	0.00%	1,000.00%	500.00%	666.67%	500.00%	166.67%	100.00%	-
NAPS	1.99	2.25	2.20	1.98	1.95	1.56	0.82	15.91%
YoY %	-11.56%	2.27%	11.11%	1.54%	25.00%	90.24%	-	-
Horiz. %	242.68%	274.39%	268.29%	241.46%	237.80%	190.24%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 545,108
RPS	13.47	34.37	43.13	53.21	30.84	23.85	16.41	-3.23%
YoY %	-60.81%	-20.31%	-18.94%	72.54%	29.31%	45.34%	-	-
Horiz. %	82.08%	209.45%	262.83%	324.25%	187.93%	145.34%	100.00%	-
EPS	-1.70	1.51	4.70	7.17	5.41	5.58	2.16	-
YoY %	-212.58%	-67.87%	-34.45%	32.53%	-3.05%	158.33%	-	-
Horiz. %	-78.70%	69.91%	217.59%	331.94%	250.46%	258.33%	100.00%	-
DPS	0.00	1.73	0.87	1.16	0.65	0.22	0.12	-
YoY %	0.00%	98.85%	-25.00%	78.46%	195.45%	83.33%	-	-
Horiz. %	0.00%	1,441.67%	725.00%	966.67%	541.67%	183.33%	100.00%	-
NAPS	0.5696	0.6481	0.6358	0.5747	0.4237	0.3402	0.1626	23.22%
YoY %	-12.11%	1.93%	10.63%	35.64%	24.54%	109.23%	-	-
Horiz. %	350.31%	398.59%	391.02%	353.44%	260.58%	209.23%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.37	2.51	2.60	2.73	3.37	3.77	1.12	-
P/RPS	2.91	2.10	1.74	1.49	2.37	3.45	1.35	13.64%
YoY %	38.57%	20.69%	16.78%	-37.13%	-31.30%	155.56%	-	-
Horiz. %	215.56%	155.56%	128.89%	110.37%	175.56%	255.56%	100.00%	-
P/EPS	-23.06	47.81	15.99	11.05	13.55	14.73	10.29	-
YoY %	-148.23%	199.00%	44.71%	-18.45%	-8.01%	43.15%	-	-
Horiz. %	-224.10%	464.63%	155.39%	107.39%	131.68%	143.15%	100.00%	-
EY	-4.34	2.09	6.25	9.05	7.38	6.79	9.71	-
YoY %	-307.66%	-66.56%	-30.94%	22.63%	8.69%	-30.07%	-	-
Horiz. %	-44.70%	21.52%	64.37%	93.20%	76.00%	69.93%	100.00%	-
DY	0.00	2.39	1.15	1.47	0.89	0.27	0.54	-
YoY %	0.00%	107.83%	-21.77%	65.17%	229.63%	-50.00%	-	-
Horiz. %	0.00%	442.59%	212.96%	272.22%	164.81%	50.00%	100.00%	-
P/NAPS	0.69	1.12	1.18	1.38	1.73	2.42	1.37	-10.79%
YoY %	-38.39%	-5.08%	-14.49%	-20.23%	-28.51%	76.64%	-	-
Horiz. %	50.36%	81.75%	86.13%	100.73%	126.28%	176.64%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	27/08/15	26/08/14	28/08/13	27/08/12	23/08/11	25/08/10	26/08/09	-
Price	0.91	2.44	2.59	2.73	2.75	3.11	2.59	-
P/RPS	1.93	2.05	1.74	1.49	1.94	2.84	3.13	-7.73%
YoY %	-5.85%	17.82%	16.78%	-23.20%	-31.69%	-9.27%	-	-
Horiz. %	61.66%	65.50%	55.59%	47.60%	61.98%	90.73%	100.00%	-
P/EPS	-15.32	46.48	15.93	11.05	11.05	12.15	23.81	-
YoY %	-132.96%	191.78%	44.16%	0.00%	-9.05%	-48.97%	-	-
Horiz. %	-64.34%	195.21%	66.90%	46.41%	46.41%	51.03%	100.00%	-
EY	-6.53	2.15	6.28	9.05	9.05	8.23	4.20	-
YoY %	-403.72%	-65.76%	-30.61%	0.00%	9.96%	95.95%	-	-
Horiz. %	-155.48%	51.19%	149.52%	215.48%	215.48%	195.95%	100.00%	-
DY	0.00	2.46	1.16	1.47	1.09	0.32	0.23	-
YoY %	0.00%	112.07%	-21.09%	34.86%	240.62%	39.13%	-	-
Horiz. %	0.00%	1,069.57%	504.35%	639.13%	473.91%	139.13%	100.00%	-
P/NAPS	0.46	1.08	1.18	1.38	1.41	1.99	3.16	-27.46%
YoY %	-57.41%	-8.47%	-14.49%	-2.13%	-29.15%	-37.03%	-	-
Horiz. %	14.56%	34.18%	37.34%	43.67%	44.62%	62.97%	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