[MUDAJYA] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 14.05%
YoY- -78.95%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 302,224 317,756 309,367 422,061 785,191 616,576 683,520 -12.71%
PBT 25,538 -40,082 -5,947 -305,668 -169,088 -229,889 -111,547 -
Tax -3,101 -3,720 -15,428 -7,922 1,198 -6,481 -7,015 -12.71%
NP 22,437 -43,802 -21,375 -313,590 -167,890 -236,370 -118,562 -
-
NP to SH 20,584 -46,312 -23,679 -308,283 -172,270 -237,406 -121,434 -
-
Tax Rate 12.14% - - - - - - -
Total Cost 279,787 361,558 330,742 735,651 953,081 852,946 802,082 -16.09%
-
Net Worth 259,544 103,817 137,178 141,579 502,858 627,795 972,034 -19.74%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 259,544 103,817 137,178 141,579 502,858 627,795 972,034 -19.74%
NOSH 1,297,724 1,297,000 664,405 605,418 605,418 605,418 540,019 15.72%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 7.42% -13.78% -6.91% -74.30% -21.38% -38.34% -17.35% -
ROE 7.93% -44.61% -17.26% -217.75% -34.26% -37.82% -12.49% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 23.29 48.97 51.87 71.55 132.72 112.94 126.57 -24.57%
EPS 1.59 -7.14 -3.97 -52.26 -29.12 -43.49 -22.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.16 0.23 0.24 0.85 1.15 1.80 -30.65%
Adjusted Per Share Value based on latest NOSH - 605,418
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 16.09 16.92 16.47 22.47 41.81 32.83 36.39 -12.71%
EPS 1.10 -2.47 -1.26 -16.41 -9.17 -12.64 -6.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1382 0.0553 0.073 0.0754 0.2678 0.3343 0.5176 -19.74%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.16 0.19 0.23 0.19 0.435 1.08 1.00 -
P/RPS 0.69 0.39 0.44 0.27 0.33 0.96 0.79 -2.22%
P/EPS 10.09 -2.66 -5.79 -0.36 -1.49 -2.48 -4.45 -
EY 9.91 -37.57 -17.26 -275.05 -66.94 -40.27 -22.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.19 1.00 0.79 0.51 0.94 0.56 6.12%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 29/11/21 26/11/20 29/11/19 29/11/18 29/11/17 29/11/16 -
Price 0.195 0.18 0.28 0.30 0.345 1.04 0.82 -
P/RPS 0.84 0.37 0.54 0.42 0.26 0.92 0.65 4.36%
P/EPS 12.29 -2.52 -7.05 -0.57 -1.18 -2.39 -3.65 -
EY 8.13 -39.65 -14.18 -174.20 -84.40 -41.82 -27.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.13 1.22 1.25 0.41 0.90 0.46 13.23%

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