[MUDAJYA] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 17.32%
YoY- 68.37%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 849,234 977,490 749,468 547,616 532,468 612,002 627,972 22.26%
PBT -203,698 -219,866 -132,056 -120,614 -139,066 -95,612 -100,656 59.92%
Tax -9,026 -1,648 -5,132 2,785 -6,910 -3,764 -3,888 75.23%
NP -212,725 -221,514 -137,188 -117,829 -145,977 -99,376 -104,544 60.50%
-
NP to SH -214,654 -222,792 -134,760 -121,371 -146,789 -102,026 -107,036 58.96%
-
Tax Rate - - - - - - - -
Total Cost 1,061,959 1,199,004 886,656 665,445 678,445 711,378 732,516 28.06%
-
Net Worth 502,858 556,296 633,231 630,186 627,795 680,425 702,025 -19.92%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 502,858 556,296 633,231 630,186 627,795 680,425 702,025 -19.92%
NOSH 605,418 605,418 605,418 605,418 605,418 552,418 552,418 6.29%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -25.05% -22.66% -18.30% -21.52% -27.42% -16.24% -16.65% -
ROE -42.69% -40.05% -21.28% -19.26% -23.38% -14.99% -15.25% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 143.55 165.17 126.64 98.19 97.54 113.33 116.29 15.05%
EPS -36.28 -37.64 -22.76 -21.76 -26.89 -18.90 -19.84 49.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.94 1.07 1.13 1.15 1.26 1.30 -24.64%
Adjusted Per Share Value based on latest NOSH - 605,418
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 31.96 36.78 28.20 20.61 20.04 23.03 23.63 22.27%
EPS -8.08 -8.38 -5.07 -4.57 -5.52 -3.84 -4.03 58.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1892 0.2093 0.2383 0.2371 0.2362 0.256 0.2642 -19.94%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.435 0.485 0.725 0.93 1.08 1.38 0.985 -
P/RPS 0.30 0.29 0.57 0.95 1.11 1.22 0.85 -50.02%
P/EPS -1.20 -1.29 -3.18 -4.27 -4.02 -7.30 -4.97 -61.19%
EY -83.41 -77.62 -31.41 -23.40 -24.90 -13.69 -20.12 157.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.68 0.82 0.94 1.10 0.76 -23.33%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 30/08/18 30/05/18 28/02/18 29/11/17 29/08/17 30/05/17 -
Price 0.345 0.49 0.57 0.875 1.04 1.05 1.52 -
P/RPS 0.24 0.30 0.45 0.89 1.07 0.93 1.31 -67.70%
P/EPS -0.95 -1.30 -2.50 -4.02 -3.87 -5.56 -7.67 -75.12%
EY -105.17 -76.83 -39.95 -24.87 -25.85 -17.99 -13.04 301.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.52 0.53 0.77 0.90 0.83 1.17 -50.26%

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