[MUDAJYA] YoY TTM Result on 30-Jun-2013 [#2]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	621,177	658,349	1,371,202	1,466,407	1,767,171	1,000,638	859,852	-5.27%
YoY %	-5.65%	-51.99%	-6.49%	-17.02%	76.60%	16.37%	-	-
Horiz. %	72.24%	76.57%	159.47%	170.54%	205.52%	116.37%	100.00%	-
PBT	-27,899	-129,079	121,231	225,364	334,698	266,952	259,890	-
YoY %	78.39%	-206.47%	-46.21%	-32.67%	25.38%	2.72%	-	-
Horiz. %	-10.73%	-49.67%	46.65%	86.72%	128.78%	102.72%	100.00%	-
Tax	-8,711	-288	-24,603	-6,987	-15,852	-35,081	-43,907	-23.61%
YoY %	-2,924.65%	98.83%	-252.13%	55.92%	54.81%	20.10%	-	-
Horiz. %	19.84%	0.66%	56.03%	15.91%	36.10%	79.90%	100.00%	-
NP	-36,610	-129,367	96,628	218,377	318,846	231,871	215,983	-
YoY %	71.70%	-233.88%	-55.75%	-31.51%	37.51%	7.36%	-	-
Horiz. %	-16.95%	-59.90%	44.74%	101.11%	147.63%	107.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-39,506	-130,568	91,329	190,712	264,133	205,175	181,192	-
YoY %	69.74%	-242.96%	-52.11%	-27.80%	28.74%	13.24%	-	-
Horiz. %	-21.80%	-72.06%	50.40%	105.25%	145.78%	113.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	20.29%	3.10%	4.74%	13.14%	16.89%	-
YoY %	-	-	554.52%	-34.60%	-63.93%	-22.20%	-	-
Horiz. %	-	-	120.13%	18.35%	28.06%	77.80%	100.00%	-
Total Cost	657,787	787,716	1,274,574	1,248,030	1,448,325	768,767	643,869	0.35%
YoY %	-16.49%	-38.20%	2.13%	-13.83%	88.40%	19.40%	-	-
Horiz. %	102.16%	122.34%	197.96%	193.83%	224.94%	119.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,036,595	1,071,108	1,214,274	1,194,211	1,079,314	408,219	638,869	8.39%
YoY %	-3.22%	-11.79%	1.68%	10.65%	164.40%	-36.10%	-	-
Horiz. %	162.25%	167.66%	190.07%	186.93%	168.94%	63.90%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	-	-	65,046	43,510	66,921	42,894	19,368	-
YoY %	-	-	49.50%	-34.98%	56.01%	121.47%	-	-
Horiz. %	-	-	335.84%	224.65%	345.52%	221.47%	100.00%	-
Div Payout %	-	-	71.22%	22.81%	25.34%	20.91%	10.69%	-
YoY %	-	-	212.23%	-9.98%	21.19%	95.60%	-	-
Horiz. %	-	-	666.23%	213.38%	237.04%	195.60%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	1,036,595	1,071,108	1,214,274	1,194,211	1,079,314	408,219	638,869	8.39%
YoY %	-3.22%	-11.79%	1.68%	10.65%	164.40%	-36.10%	-	-
Horiz. %	162.25%	167.66%	190.07%	186.93%	168.94%	63.90%	100.00%	-
NOSH	539,893	538,245	539,677	542,823	545,108	408,219	409,531	4.70%
YoY %	0.31%	-0.27%	-0.58%	-0.42%	33.53%	-0.32%	-	-
Horiz. %	131.83%	131.43%	131.78%	132.55%	133.11%	99.68%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	-5.89%	-19.65%	7.05%	14.89%	18.04%	23.17%	25.12%	-
YoY %	70.03%	-378.72%	-52.65%	-17.46%	-22.14%	-7.76%	-	-
Horiz. %	-23.45%	-78.22%	28.07%	59.28%	71.82%	92.24%	100.00%	-
ROE	-3.81%	-12.19%	7.52%	15.97%	24.47%	50.26%	28.36%	-
YoY %	68.74%	-262.10%	-52.91%	-34.74%	-51.31%	77.22%	-	-
Horiz. %	-13.43%	-42.98%	26.52%	56.31%	86.28%	177.22%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	115.06	122.31	254.08	270.14	324.19	245.12	209.96	-9.53%
YoY %	-5.93%	-51.86%	-5.95%	-16.67%	32.26%	16.75%	-	-
Horiz. %	54.80%	58.25%	121.01%	128.66%	154.41%	116.75%	100.00%	-
EPS	-7.32	-24.26	16.92	35.13	48.46	50.26	44.24	-
YoY %	69.83%	-243.38%	-51.84%	-27.51%	-3.58%	13.61%	-	-
Horiz. %	-16.55%	-54.84%	38.25%	79.41%	109.54%	113.61%	100.00%	-
DPS	0.00	0.00	12.00	8.00	12.28	10.50	4.73	-
YoY %	0.00%	0.00%	50.00%	-34.85%	16.95%	121.99%	-	-
Horiz. %	0.00%	0.00%	253.70%	169.13%	259.62%	221.99%	100.00%	-
NAPS	1.92	1.99	2.25	2.20	1.98	1.00	1.56	3.51%
YoY %	-3.52%	-11.56%	2.27%	11.11%	98.00%	-35.90%	-	-
Horiz. %	123.08%	127.56%	144.23%	141.03%	126.92%	64.10%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 542,823
RPS	33.08	35.05	73.01	78.08	94.09	53.28	45.78	-5.26%
YoY %	-5.62%	-51.99%	-6.49%	-17.02%	76.60%	16.38%	-	-
Horiz. %	72.26%	76.56%	159.48%	170.55%	205.53%	116.38%	100.00%	-
EPS	-2.10	-6.95	4.86	10.15	14.06	10.92	9.65	-
YoY %	69.78%	-243.00%	-52.12%	-27.81%	28.75%	13.16%	-	-
Horiz. %	-21.76%	-72.02%	50.36%	105.18%	145.70%	113.16%	100.00%	-
DPS	0.00	0.00	3.46	2.32	3.56	2.28	1.03	-
YoY %	0.00%	0.00%	49.14%	-34.83%	56.14%	121.36%	-	-
Horiz. %	0.00%	0.00%	335.92%	225.24%	345.63%	221.36%	100.00%	-
NAPS	0.5519	0.5703	0.6466	0.6359	0.5747	0.2174	0.3402	8.38%
YoY %	-3.23%	-11.80%	1.68%	10.65%	164.35%	-36.10%	-	-
Horiz. %	162.23%	167.64%	190.06%	186.92%	168.93%	63.90%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	1.08	1.37	2.51	2.60	2.73	3.37	3.77	-
P/RPS	0.94	1.12	0.99	0.96	0.84	1.37	1.80	-10.25%
YoY %	-16.07%	13.13%	3.12%	14.29%	-38.69%	-23.89%	-	-
Horiz. %	52.22%	62.22%	55.00%	53.33%	46.67%	76.11%	100.00%	-
P/EPS	-14.76	-5.65	14.83	7.40	5.63	6.71	8.52	-
YoY %	-161.24%	-138.10%	100.41%	31.44%	-16.10%	-21.24%	-	-
Horiz. %	-173.24%	-66.31%	174.06%	86.85%	66.08%	78.76%	100.00%	-
EY	-6.78	-17.71	6.74	13.51	17.75	14.91	11.74	-
YoY %	61.72%	-362.76%	-50.11%	-23.89%	19.05%	27.00%	-	-
Horiz. %	-57.75%	-150.85%	57.41%	115.08%	151.19%	127.00%	100.00%	-
DY	0.00	0.00	4.78	3.08	4.50	3.12	1.25	-
YoY %	0.00%	0.00%	55.19%	-31.56%	44.23%	149.60%	-	-
Horiz. %	0.00%	0.00%	382.40%	246.40%	360.00%	249.60%	100.00%	-
P/NAPS	0.56	0.69	1.12	1.18	1.38	3.37	2.42	-21.62%
YoY %	-18.84%	-38.39%	-5.08%	-14.49%	-59.05%	39.26%	-	-
Horiz. %	23.14%	28.51%	46.28%	48.76%	57.02%	139.26%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	29/08/16	27/08/15	26/08/14	28/08/13	27/08/12	23/08/11	25/08/10	-
Price	1.12	0.91	2.44	2.59	2.73	2.75	3.11	-
P/RPS	0.97	0.74	0.96	0.96	0.84	1.12	1.48	-6.79%
YoY %	31.08%	-22.92%	0.00%	14.29%	-25.00%	-24.32%	-	-
Horiz. %	65.54%	50.00%	64.86%	64.86%	56.76%	75.68%	100.00%	-
P/EPS	-15.31	-3.75	14.42	7.37	5.63	5.47	7.03	-
YoY %	-308.27%	-126.01%	95.66%	30.91%	2.93%	-22.19%	-	-
Horiz. %	-217.78%	-53.34%	205.12%	104.84%	80.09%	77.81%	100.00%	-
EY	-6.53	-26.66	6.94	13.56	17.75	18.28	14.23	-
YoY %	75.51%	-484.15%	-48.82%	-23.61%	-2.90%	28.46%	-	-
Horiz. %	-45.89%	-187.35%	48.77%	95.29%	124.74%	128.46%	100.00%	-
DY	0.00	0.00	4.92	3.09	4.50	3.82	1.52	-
YoY %	0.00%	0.00%	59.22%	-31.33%	17.80%	151.32%	-	-
Horiz. %	0.00%	0.00%	323.68%	203.29%	296.05%	251.32%	100.00%	-
P/NAPS	0.58	0.46	1.08	1.18	1.38	2.75	1.99	-18.55%
YoY %	26.09%	-57.41%	-8.47%	-14.49%	-49.82%	38.19%	-	-
Horiz. %	29.15%	23.12%	54.27%	59.30%	69.35%	138.19%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos