[MUDAJYA] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -96.54%
YoY- -681.97%
Quarter Report
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 306,001 156,993 759,132 518,954 348,460 177,454 542,812 -31.78%
PBT -47,806 -25,164 -377,534 -133,797 -66,938 9,336 10,902 -
Tax -1,882 -972 -4,766 -2,424 -2,419 -2,374 -8,510 -63.46%
NP -49,688 -26,136 -382,300 -136,221 -69,357 6,962 2,392 -
-
NP to SH -51,013 -26,759 -383,748 -137,603 -70,011 5,952 -1,428 987.04%
-
Tax Rate - - - - - 25.43% 78.06% -
Total Cost 355,689 183,129 1,141,432 655,175 417,817 170,492 540,420 -24.35%
-
Net Worth 680,425 702,025 729,027 972,034 1,037,199 1,114,647 1,084,222 -26.72%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 680,425 702,025 729,027 972,034 1,037,199 1,114,647 1,084,222 -26.72%
NOSH 552,418 552,418 552,418 552,418 540,208 541,090 528,888 2.94%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -16.24% -16.65% -50.36% -26.25% -19.90% 3.92% 0.44% -
ROE -7.50% -3.81% -52.64% -14.16% -6.75% 0.53% -0.13% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 56.66 29.07 140.57 96.10 64.50 32.80 102.63 -32.72%
EPS -9.45 -4.96 -71.06 -25.48 -12.96 1.10 -0.27 972.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.30 1.35 1.80 1.92 2.06 2.05 -27.73%
Adjusted Per Share Value based on latest NOSH - 552,418
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 11.52 5.91 28.57 19.53 13.11 6.68 20.43 -31.77%
EPS -1.92 -1.01 -14.44 -5.18 -2.63 0.22 -0.05 1040.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.256 0.2642 0.2743 0.3658 0.3903 0.4195 0.408 -26.72%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.38 0.985 0.91 1.00 1.08 1.38 1.18 -
P/RPS 2.44 3.39 0.65 1.04 1.67 4.21 1.15 65.19%
P/EPS -14.61 -19.88 -1.28 -3.92 -8.33 125.45 -437.04 -89.64%
EY -6.85 -5.03 -78.09 -25.48 -12.00 0.80 -0.23 862.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.76 0.67 0.56 0.56 0.67 0.58 53.27%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 27/02/17 29/11/16 29/08/16 27/05/16 25/02/16 -
Price 1.05 1.52 0.845 0.82 1.12 1.18 1.15 -
P/RPS 1.85 5.23 0.60 0.85 1.74 3.60 1.12 39.77%
P/EPS -11.12 -30.67 -1.19 -3.22 -8.64 107.27 -425.93 -91.21%
EY -9.00 -3.26 -84.10 -31.07 -11.57 0.93 -0.23 1055.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.17 0.63 0.46 0.58 0.57 0.56 30.02%

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