[MUDAJYA] YoY Quarter Result on 30-Sep-2022 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 213.96%
YoY- 146.89%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 73,039 124,224 69,477 55,576 88,847 110,177 148,181 -11.11%
PBT 24,224 2,662 2,037 -3,114 -1,060 2,439 -42,841 -
Tax -2,852 -4,576 547 -637 -1,320 -699 -5,946 -11.51%
NP 21,372 -1,914 2,584 -3,751 -2,380 1,740 -48,787 -
-
NP to SH 18,593 -4,956 2,069 -4,412 -3,174 812 -49,595 -
-
Tax Rate 11.77% 171.90% -26.85% - - 28.66% - -
Total Cost 51,667 126,138 66,893 59,327 91,227 108,437 196,968 -19.97%
-
Net Worth 338,054 375,151 259,544 103,817 137,178 141,579 502,858 -6.39%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 338,054 375,151 259,544 103,817 137,178 141,579 502,858 -6.39%
NOSH 1,878,080 1,875,755 1,297,724 1,297,000 664,405 605,418 605,418 20.74%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 29.26% -1.54% 3.72% -6.75% -2.68% 1.58% -32.92% -
ROE 5.50% -1.32% 0.80% -4.25% -2.31% 0.57% -9.86% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 3.89 6.62 5.35 8.57 14.90 18.68 25.05 -26.66%
EPS 0.99 -0.26 0.16 -0.68 -0.53 0.14 -8.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.20 0.20 0.16 0.23 0.24 0.85 -22.77%
Adjusted Per Share Value based on latest NOSH - 1,297,724
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 3.89 6.61 3.70 2.96 4.73 5.87 7.89 -11.10%
EPS 0.99 -0.26 0.11 -0.23 -0.17 0.04 -2.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.1998 0.1382 0.0553 0.073 0.0754 0.2678 -6.40%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.095 0.18 0.16 0.19 0.23 0.19 0.435 -
P/RPS 2.44 2.72 2.99 2.22 1.54 1.02 1.74 5.79%
P/EPS 9.60 -68.13 100.36 -27.94 -43.22 138.03 -5.19 -
EY 10.42 -1.47 1.00 -3.58 -2.31 0.72 -19.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.90 0.80 1.19 1.00 0.79 0.51 0.64%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 29/11/23 29/11/22 29/11/21 26/11/20 29/11/19 29/11/18 -
Price 0.095 0.18 0.195 0.18 0.28 0.30 0.345 -
P/RPS 2.44 2.72 3.64 2.10 1.88 1.61 1.38 9.95%
P/EPS 9.60 -68.13 122.31 -26.47 -52.62 217.95 -4.12 -
EY 10.42 -1.47 0.82 -3.78 -1.90 0.46 -24.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.90 0.97 1.13 1.22 1.25 0.41 4.36%

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