[MUDAJYA] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 119.7%
YoY- 71.79%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 80,448 273,981 203,020 121,179 56,514 285,933 185,860 -42.75%
PBT 19,536 42,039 28,332 18,604 8,507 31,273 23,271 -10.99%
Tax -2,365 -5,874 -5,498 -4,699 -2,342 -12,248 -10,074 -61.91%
NP 17,171 36,165 22,834 13,905 6,165 19,025 13,197 19.16%
-
NP to SH 13,075 30,140 20,711 12,125 5,519 16,255 11,694 7.71%
-
Tax Rate 12.11% 13.97% 19.41% 25.26% 27.53% 39.16% 43.29% -
Total Cost 63,277 237,816 180,186 107,274 50,349 266,908 172,663 -48.75%
-
Net Worth 243,670 88,984 211,768 200,254 155,767 150,958 145,837 40.76%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 4,592 5,647 2,743 - 9,434 5,401 -
Div Payout % - 15.24% 27.27% 22.62% - 58.04% 46.19% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 243,670 88,984 211,768 200,254 155,767 150,958 145,837 40.76%
NOSH 148,579 143,523 141,179 137,160 134,282 134,784 135,034 6.57%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 21.34% 13.20% 11.25% 11.47% 10.91% 6.65% 7.10% -
ROE 5.37% 33.87% 9.78% 6.05% 3.54% 10.77% 8.02% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 54.14 190.90 143.80 88.35 42.09 212.14 137.64 -46.28%
EPS 8.80 8.42 14.67 8.84 4.11 12.10 8.66 1.07%
DPS 0.00 3.20 4.00 2.00 0.00 7.00 4.00 -
NAPS 1.64 0.62 1.50 1.46 1.16 1.12 1.08 32.07%
Adjusted Per Share Value based on latest NOSH - 137,053
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 3.03 10.31 7.64 4.56 2.13 10.76 6.99 -42.69%
EPS 0.49 1.13 0.78 0.46 0.21 0.61 0.44 7.43%
DPS 0.00 0.17 0.21 0.10 0.00 0.36 0.20 -
NAPS 0.0917 0.0335 0.0797 0.0754 0.0586 0.0568 0.0549 40.73%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.62 2.95 2.64 3.39 2.25 1.07 0.82 -
P/RPS 4.84 1.55 1.84 3.84 5.35 0.50 0.60 301.70%
P/EPS 29.77 14.05 18.00 38.35 54.74 8.87 9.47 114.44%
EY 3.36 7.12 5.56 2.61 1.83 11.27 10.56 -53.36%
DY 0.00 1.08 1.52 0.59 0.00 6.54 4.88 -
P/NAPS 1.60 4.76 1.76 2.32 1.94 0.96 0.76 64.18%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 16/05/08 26/02/08 13/11/07 28/08/07 16/05/07 26/02/07 27/11/06 -
Price 2.76 2.78 2.73 2.60 2.81 2.64 0.98 -
P/RPS 5.10 1.46 1.90 2.94 6.68 1.24 0.71 271.83%
P/EPS 31.36 13.24 18.61 29.41 68.37 21.89 11.32 97.12%
EY 3.19 7.55 5.37 3.40 1.46 4.57 8.84 -49.28%
DY 0.00 1.15 1.47 0.77 0.00 2.65 4.08 -
P/NAPS 1.68 4.48 1.82 1.78 2.42 2.36 0.91 50.43%

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