[MUDAJYA] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 37.58%
YoY- -466.77%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 301,378 149,008 171,006 99,492 278,997 432,136 558,811 -9.77%
PBT -76,919 -22,642 -76,274 -10,358 6,913 59,384 77,810 -
Tax 459 -910 -45 -1,072 -3,987 -5,311 -6,371 -
NP -76,460 -23,552 -76,319 -11,430 2,926 54,073 71,439 -
-
NP to SH -77,706 -24,254 -75,963 -12,272 3,346 46,140 60,398 -
-
Tax Rate - - - - 57.67% 8.94% 8.19% -
Total Cost 377,838 172,560 247,325 110,922 276,071 378,063 487,372 -4.15%
-
Net Worth 556,296 680,425 1,036,595 1,071,108 1,214,274 1,194,211 1,079,314 -10.45%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - 16,190 16,284 21,804 -
Div Payout % - - - - 483.87% 35.29% 36.10% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 556,296 680,425 1,036,595 1,071,108 1,214,274 1,194,211 1,079,314 -10.45%
NOSH 605,418 552,418 539,893 538,245 539,677 542,823 545,108 1.76%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -25.37% -15.81% -44.63% -11.49% 1.05% 12.51% 12.78% -
ROE -13.97% -3.56% -7.33% -1.15% 0.28% 3.86% 5.60% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 50.93 27.59 31.67 18.48 51.70 79.61 102.51 -10.99%
EPS -13.13 -4.49 -14.07 -2.27 0.62 8.50 11.08 -
DPS 0.00 0.00 0.00 0.00 3.00 3.00 4.00 -
NAPS 0.94 1.26 1.92 1.99 2.25 2.20 1.98 -11.67%
Adjusted Per Share Value based on latest NOSH - 538,245
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 16.05 7.93 9.11 5.30 14.86 23.01 29.75 -9.76%
EPS -4.14 -1.29 -4.04 -0.65 0.18 2.46 3.22 -
DPS 0.00 0.00 0.00 0.00 0.86 0.87 1.16 -
NAPS 0.2962 0.3623 0.5519 0.5703 0.6466 0.6359 0.5747 -10.45%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.485 1.38 1.08 1.37 2.51 2.60 2.73 -
P/RPS 0.95 5.00 3.41 7.41 4.86 3.27 2.66 -15.76%
P/EPS -3.69 -30.73 -7.68 -60.09 404.84 30.59 24.64 -
EY -27.07 -3.25 -13.03 -1.66 0.25 3.27 4.06 -
DY 0.00 0.00 0.00 0.00 1.20 1.15 1.47 -
P/NAPS 0.52 1.10 0.56 0.69 1.12 1.18 1.38 -15.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 29/08/17 29/08/16 27/08/15 26/08/14 28/08/13 27/08/12 -
Price 0.49 1.05 1.12 0.91 2.44 2.59 2.73 -
P/RPS 0.96 3.81 3.54 4.92 4.72 3.25 2.66 -15.61%
P/EPS -3.73 -23.38 -7.96 -39.91 393.55 30.47 24.64 -
EY -26.80 -4.28 -12.56 -2.51 0.25 3.28 4.06 -
DY 0.00 0.00 0.00 0.00 1.23 1.16 1.47 -
P/NAPS 0.52 0.83 0.58 0.46 1.08 1.18 1.38 -15.00%

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