[MUDAJYA] YoY Quarter Result on 30-Jun-2014 [#2]

Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -86.65%
YoY- -92.75%
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 149,008 171,006 99,492 278,997 432,136 558,811 356,112 -13.50%
PBT -22,642 -76,274 -10,358 6,913 59,384 77,810 78,234 -
Tax -910 -45 -1,072 -3,987 -5,311 -6,371 -6,496 -27.91%
NP -23,552 -76,319 -11,430 2,926 54,073 71,439 71,738 -
-
NP to SH -24,254 -75,963 -12,272 3,346 46,140 60,398 60,294 -
-
Tax Rate - - - 57.67% 8.94% 8.19% 8.30% -
Total Cost 172,560 247,325 110,922 276,071 378,063 487,372 284,374 -7.98%
-
Net Worth 680,425 1,036,595 1,071,108 1,214,274 1,194,211 1,079,314 796,027 -2.57%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - 16,190 16,284 21,804 12,246 -
Div Payout % - - - 483.87% 35.29% 36.10% 20.31% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 680,425 1,036,595 1,071,108 1,214,274 1,194,211 1,079,314 796,027 -2.57%
NOSH 552,418 539,893 538,245 539,677 542,823 545,108 408,219 5.16%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -15.81% -44.63% -11.49% 1.05% 12.51% 12.78% 20.14% -
ROE -3.56% -7.33% -1.15% 0.28% 3.86% 5.60% 7.57% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 27.59 31.67 18.48 51.70 79.61 102.51 87.24 -17.44%
EPS -4.49 -14.07 -2.27 0.62 8.50 11.08 14.77 -
DPS 0.00 0.00 0.00 3.00 3.00 4.00 3.00 -
NAPS 1.26 1.92 1.99 2.25 2.20 1.98 1.95 -7.01%
Adjusted Per Share Value based on latest NOSH - 539,677
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 5.61 6.44 3.74 10.50 16.26 21.03 13.40 -13.49%
EPS -0.91 -2.86 -0.46 0.13 1.74 2.27 2.27 -
DPS 0.00 0.00 0.00 0.61 0.61 0.82 0.46 -
NAPS 0.256 0.3901 0.4031 0.4569 0.4494 0.4062 0.2996 -2.58%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.38 1.08 1.37 2.51 2.60 2.73 3.37 -
P/RPS 5.00 3.41 7.41 4.86 3.27 2.66 3.86 4.40%
P/EPS -30.73 -7.68 -60.09 404.84 30.59 24.64 22.82 -
EY -3.25 -13.03 -1.66 0.25 3.27 4.06 4.38 -
DY 0.00 0.00 0.00 1.20 1.15 1.47 0.89 -
P/NAPS 1.10 0.56 0.69 1.12 1.18 1.38 1.73 -7.26%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 29/08/16 27/08/15 26/08/14 28/08/13 27/08/12 23/08/11 -
Price 1.05 1.12 0.91 2.44 2.59 2.73 2.75 -
P/RPS 3.81 3.54 4.92 4.72 3.25 2.66 3.15 3.21%
P/EPS -23.38 -7.96 -39.91 393.55 30.47 24.64 18.62 -
EY -4.28 -12.56 -2.51 0.25 3.28 4.06 5.37 -
DY 0.00 0.00 0.00 1.23 1.16 1.47 1.09 -
P/NAPS 0.83 0.58 0.46 1.08 1.18 1.38 1.41 -8.44%

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