[MUDAJYA] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -70.32%
YoY- 10.1%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 349,694 205,750 192,214 222,873 296,324 636,926 399,351 -2.18%
PBT -8,064 6,957 -6,264 -7,326 -69,200 -152,774 -104,300 -34.71%
Tax -12,590 -675 -2,437 -2,443 -1,494 -6,770 -5,183 15.93%
NP -20,654 6,282 -8,701 -9,769 -70,694 -159,544 -109,483 -24.25%
-
NP to SH -30,737 4,104 -10,686 -11,887 -73,036 -160,991 -110,092 -19.14%
-
Tax Rate - 9.70% - - - - - -
Total Cost 370,348 199,468 200,915 232,642 367,018 796,470 508,834 -5.15%
-
Net Worth 375,151 259,544 103,817 137,178 141,579 502,858 627,795 -8.21%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 375,151 259,544 103,817 137,178 141,579 502,858 627,795 -8.21%
NOSH 1,875,755 1,297,724 1,297,000 664,405 605,418 605,418 605,418 20.73%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -5.91% 3.05% -4.53% -4.38% -23.86% -25.05% -27.42% -
ROE -8.19% 1.58% -10.29% -8.67% -51.59% -32.02% -17.54% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 18.64 15.85 29.62 37.37 50.23 107.66 73.15 -20.36%
EPS -1.64 0.32 -1.65 -1.99 -12.38 -27.21 -20.17 -34.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.16 0.23 0.24 0.85 1.15 -25.27%
Adjusted Per Share Value based on latest NOSH - 1,297,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 13.16 7.74 7.23 8.39 11.15 23.97 15.03 -2.18%
EPS -1.16 0.15 -0.40 -0.45 -2.75 -6.06 -4.14 -19.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1412 0.0977 0.0391 0.0516 0.0533 0.1892 0.2362 -8.21%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.18 0.16 0.19 0.23 0.19 0.435 1.08 -
P/RPS 0.97 1.01 0.64 0.62 0.38 0.40 1.48 -6.79%
P/EPS -10.98 50.59 -11.54 -11.54 -1.53 -1.60 -5.36 12.68%
EY -9.10 1.98 -8.67 -8.67 -65.16 -62.56 -18.67 -11.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.80 1.19 1.00 0.79 0.51 0.94 -0.72%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 29/11/22 29/11/21 26/11/20 29/11/19 29/11/18 29/11/17 -
Price 0.18 0.195 0.18 0.28 0.30 0.345 1.04 -
P/RPS 0.97 1.23 0.61 0.75 0.60 0.32 1.42 -6.15%
P/EPS -10.98 61.66 -10.93 -14.05 -2.42 -1.27 -5.16 13.40%
EY -9.10 1.62 -9.15 -7.12 -41.27 -78.88 -19.39 -11.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.97 1.13 1.22 1.25 0.41 0.90 0.00%

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
Post a Comment