[MUDAJYA] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -13.55%
YoY- 10.1%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 272,546 269,944 288,688 256,285 273,276 298,508 348,415 -15.14%
PBT 9,840 12,424 12,317 -8,352 -6,300 -4,492 -41,144 -
Tax -2,444 -2,940 -4,863 -3,249 -3,600 -4,568 -3,726 -24.56%
NP 7,396 9,484 7,454 -11,601 -9,900 -9,060 -44,870 -
-
NP to SH 4,070 5,504 5,794 -14,248 -12,548 -11,932 -47,513 -
-
Tax Rate 24.84% 23.66% 39.48% - - - - -
Total Cost 265,150 260,460 281,234 267,886 283,176 307,568 393,285 -23.16%
-
Net Worth 259,544 259,544 156,808 103,817 99,623 105,849 109,716 77.81%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 259,544 259,544 156,808 103,817 99,623 105,849 109,716 77.81%
NOSH 1,297,724 1,297,724 1,297,000 1,297,000 664,405 664,405 664,405 56.44%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 2.71% 3.51% 2.58% -4.53% -3.62% -3.04% -12.88% -
ROE 1.57% 2.12% 3.69% -13.72% -12.60% -11.27% -43.31% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 21.00 20.80 36.82 39.50 43.89 47.94 57.16 -48.79%
EPS 0.32 0.44 0.74 -2.20 -2.02 -1.92 -7.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.20 0.16 0.16 0.17 0.18 7.29%
Adjusted Per Share Value based on latest NOSH - 1,297,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 10.26 10.16 10.86 9.64 10.28 11.23 13.11 -15.11%
EPS 0.15 0.21 0.22 -0.54 -0.47 -0.45 -1.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0977 0.0977 0.059 0.0391 0.0375 0.0398 0.0413 77.82%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.23 0.215 0.175 0.19 0.20 0.245 0.325 -
P/RPS 1.10 1.03 0.48 0.48 0.46 0.51 0.57 55.19%
P/EPS 73.34 50.69 23.68 -8.65 -9.92 -12.78 -4.17 -
EY 1.36 1.97 4.22 -11.56 -10.08 -7.82 -23.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.08 0.88 1.19 1.25 1.44 1.81 -26.15%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 27/05/22 25/02/22 29/11/21 25/08/21 24/05/21 24/02/21 -
Price 0.175 0.205 0.18 0.18 0.20 0.215 0.26 -
P/RPS 0.83 0.99 0.49 0.46 0.46 0.45 0.45 50.56%
P/EPS 55.80 48.33 24.36 -8.20 -9.92 -11.22 -3.34 -
EY 1.79 2.07 4.11 -12.20 -10.08 -8.91 -29.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.03 0.90 1.13 1.25 1.26 1.44 -28.05%

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