[MUDAJYA] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 72.01%
YoY- -178.47%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 187,367 156,993 177,454 153,455 366,406 377,851 440,491 -13.27%
PBT -33,014 -25,164 9,336 -18,440 31,763 53,688 94,014 -
Tax -1,283 -972 -2,374 -485 -6,139 -2,172 -4,688 -19.41%
NP -34,297 -26,136 6,962 -18,925 25,624 51,516 89,326 -
-
NP to SH -33,690 -26,759 5,952 -19,661 25,055 42,108 74,242 -
-
Tax Rate - - 25.43% - 19.33% 4.05% 4.99% -
Total Cost 221,664 183,129 170,492 172,380 340,782 326,335 351,165 -7.37%
-
Net Worth 633,231 702,025 1,114,647 1,084,856 1,222,857 1,157,290 1,009,167 -7.47%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - 16,304 - 21,819 -
Div Payout % - - - - 65.08% - 29.39% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 633,231 702,025 1,114,647 1,084,856 1,222,857 1,157,290 1,009,167 -7.47%
NOSH 605,418 552,418 541,090 538,657 543,492 543,329 545,495 1.75%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -18.30% -16.65% 3.92% -12.33% 6.99% 13.63% 20.28% -
ROE -5.32% -3.81% 0.53% -1.81% 2.05% 3.64% 7.36% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 31.66 29.07 32.80 28.49 67.42 69.54 80.75 -14.44%
EPS -5.69 -4.96 1.10 -3.65 4.61 7.75 13.61 -
DPS 0.00 0.00 0.00 0.00 3.00 0.00 4.00 -
NAPS 1.07 1.30 2.06 2.014 2.25 2.13 1.85 -8.71%
Adjusted Per Share Value based on latest NOSH - 538,657
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 7.05 5.91 6.68 5.77 13.79 14.22 16.58 -13.27%
EPS -1.27 -1.01 0.22 -0.74 0.94 1.58 2.79 -
DPS 0.00 0.00 0.00 0.00 0.61 0.00 0.82 -
NAPS 0.2383 0.2642 0.4195 0.4082 0.4602 0.4355 0.3798 -7.47%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.725 0.985 1.38 1.45 2.70 2.40 2.86 -
P/RPS 2.29 3.39 4.21 5.09 4.00 3.45 3.54 -6.99%
P/EPS -12.74 -19.88 125.45 -39.73 58.57 30.97 21.01 -
EY -7.85 -5.03 0.80 -2.52 1.71 3.23 4.76 -
DY 0.00 0.00 0.00 0.00 1.11 0.00 1.40 -
P/NAPS 0.68 0.76 0.67 0.72 1.20 1.13 1.55 -12.82%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 30/05/17 27/05/16 29/05/15 27/05/14 21/05/13 28/05/12 -
Price 0.57 1.52 1.18 1.41 2.54 2.80 2.68 -
P/RPS 1.80 5.23 3.60 4.95 3.77 4.03 3.32 -9.69%
P/EPS -10.01 -30.67 107.27 -38.63 55.10 36.13 19.69 -
EY -9.99 -3.26 0.93 -2.59 1.81 2.77 5.08 -
DY 0.00 0.00 0.00 0.00 1.18 0.00 1.49 -
P/NAPS 0.53 1.17 0.57 0.70 1.13 1.31 1.45 -15.43%

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