[MUDAJYA] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Cumulative Result
Revenue	1,050,805	854,060	645,403	366,406	1,535,786	1,201,443	809,987	18.89%
YoY %	23.04%	32.33%	76.14%	-76.14%	27.83%	48.33%	-	-
Horiz. %	129.73%	105.44%	79.68%	45.24%	189.61%	148.33%	100.00%	-
PBT	-61,605	46,645	38,676	31,763	195,627	164,918	113,072	-
YoY %	-232.07%	20.60%	21.76%	-83.76%	18.62%	45.85%	-	-
Horiz. %	-54.48%	41.25%	34.20%	28.09%	173.01%	145.85%	100.00%	-
Tax	-8,857	-16,430	-10,126	-6,139	-21,960	-14,013	-7,483	11.85%
YoY %	46.09%	-62.26%	-64.95%	72.04%	-56.71%	-87.26%	-	-
Horiz. %	118.36%	219.56%	135.32%	82.04%	293.47%	187.26%	100.00%	-
NP	-70,462	30,215	28,550	25,624	173,667	150,905	105,589	-
YoY %	-333.20%	5.83%	11.42%	-85.25%	15.08%	42.92%	-	-
Horiz. %	-66.73%	28.62%	27.04%	24.27%	164.47%	142.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-70,234	29,475	28,401	25,055	151,176	128,274	88,248	-
YoY %	-338.28%	3.78%	13.35%	-83.43%	17.85%	45.36%	-	-
Horiz. %	-79.59%	33.40%	32.18%	28.39%	171.31%	145.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	35.22%	26.18%	19.33%	11.23%	8.50%	6.62%	-
YoY %	-	34.53%	35.44%	72.13%	32.12%	28.40%	-	-
Horiz. %	-	532.02%	395.47%	291.99%	169.64%	128.40%	100.00%	-
Total Cost	1,121,267	823,845	616,853	340,782	1,362,119	1,050,538	704,398	36.21%
YoY %	36.10%	33.56%	81.01%	-74.98%	29.66%	49.14%	-	-
Horiz. %	159.18%	116.96%	87.57%	48.38%	193.37%	149.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,101,286	1,198,434	1,217,185	1,222,857	1,209,191	1,220,365	1,194,007	-5.23%
YoY %	-8.11%	-1.54%	-0.46%	1.13%	-0.92%	2.21%	-	-
Horiz. %	92.23%	100.37%	101.94%	102.42%	101.27%	102.21%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	-	32,390	32,458	16,304	48,801	32,543	16,281	-
YoY %	-	-0.21%	99.08%	-66.59%	49.96%	99.88%	-	-
Horiz. %	-	198.94%	199.36%	100.14%	299.74%	199.88%	100.00%	-
Div Payout %	-	109.89%	114.29%	65.08%	32.28%	25.37%	18.45%	-
YoY %	-	-3.85%	75.61%	101.61%	27.24%	37.51%	-	-
Horiz. %	-	595.61%	619.46%	352.74%	174.96%	137.51%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	1,101,286	1,198,434	1,217,185	1,222,857	1,209,191	1,220,365	1,194,007	-5.23%
YoY %	-8.11%	-1.54%	-0.46%	1.13%	-0.92%	2.21%	-	-
Horiz. %	92.23%	100.37%	101.94%	102.42%	101.27%	102.21%	100.00%	-
NOSH	539,846	539,835	540,971	543,492	542,238	542,384	542,730	-0.35%
YoY %	0.00%	-0.21%	-0.46%	0.23%	-0.03%	-0.06%	-	-
Horiz. %	99.47%	99.47%	99.68%	100.14%	99.91%	99.94%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	-6.71%	3.54%	4.42%	6.99%	11.31%	12.56%	13.04%	-
YoY %	-289.55%	-19.91%	-36.77%	-38.20%	-9.95%	-3.68%	-	-
Horiz. %	-51.46%	27.15%	33.90%	53.60%	86.73%	96.32%	100.00%	-
ROE	-6.38%	2.46%	2.33%	2.05%	12.50%	10.51%	7.39%	-
YoY %	-359.35%	5.58%	13.66%	-83.60%	18.93%	42.22%	-	-
Horiz. %	-86.33%	33.29%	31.53%	27.74%	169.15%	142.22%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	194.65	158.21	119.30	67.42	283.23	221.51	149.24	19.31%
YoY %	23.03%	32.62%	76.95%	-76.20%	27.86%	48.43%	-	-
Horiz. %	130.43%	106.01%	79.94%	45.18%	189.78%	148.43%	100.00%	-
EPS	-13.01	5.46	5.25	4.61	27.88	23.65	16.26	-
YoY %	-338.28%	4.00%	13.88%	-83.46%	17.89%	45.45%	-	-
Horiz. %	-80.01%	33.58%	32.29%	28.35%	171.46%	145.45%	100.00%	-
DPS	0.00	6.00	6.00	3.00	9.00	6.00	3.00	-
YoY %	0.00%	0.00%	100.00%	-66.67%	50.00%	100.00%	-	-
Horiz. %	0.00%	200.00%	200.00%	100.00%	300.00%	200.00%	100.00%	-
NAPS	2.04	2.22	2.25	2.25	2.23	2.25	2.20	-4.89%
YoY %	-8.11%	-1.33%	0.00%	0.90%	-0.89%	2.27%	-	-
Horiz. %	92.73%	100.91%	102.27%	102.27%	101.36%	102.27%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 543,492
RPS	39.54	32.14	24.29	13.79	57.79	45.21	30.48	18.88%
YoY %	23.02%	32.32%	76.14%	-76.14%	27.83%	48.33%	-	-
Horiz. %	129.72%	105.45%	79.69%	45.24%	189.60%	148.33%	100.00%	-
EPS	-2.64	1.11	1.07	0.94	5.69	4.83	3.32	-
YoY %	-337.84%	3.74%	13.83%	-83.48%	17.81%	45.48%	-	-
Horiz. %	-79.52%	33.43%	32.23%	28.31%	171.39%	145.48%	100.00%	-
DPS	0.00	1.22	1.22	0.61	1.84	1.22	0.61	-
YoY %	0.00%	0.00%	100.00%	-66.85%	50.82%	100.00%	-	-
Horiz. %	0.00%	200.00%	200.00%	100.00%	301.64%	200.00%	100.00%	-
NAPS	0.4144	0.451	0.458	0.4602	0.455	0.4592	0.4493	-5.23%
YoY %	-8.12%	-1.53%	-0.48%	1.14%	-0.91%	2.20%	-	-
Horiz. %	92.23%	100.38%	101.94%	102.43%	101.27%	102.20%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	1.45	1.99	2.51	2.70	2.90	2.72	2.60	-
P/RPS	0.74	1.26	2.10	4.00	1.02	1.23	1.74	-43.35%
YoY %	-41.27%	-40.00%	-47.50%	292.16%	-17.07%	-29.31%	-	-
Horiz. %	42.53%	72.41%	120.69%	229.89%	58.62%	70.69%	100.00%	-
P/EPS	-11.15	36.45	47.81	58.57	10.40	11.50	15.99	-
YoY %	-130.59%	-23.76%	-18.37%	463.17%	-9.57%	-28.08%	-	-
Horiz. %	-69.73%	227.95%	299.00%	366.29%	65.04%	71.92%	100.00%	-
EY	-8.97	2.74	2.09	1.71	9.61	8.69	6.25	-
YoY %	-427.37%	31.10%	22.22%	-82.21%	10.59%	39.04%	-	-
Horiz. %	-143.52%	43.84%	33.44%	27.36%	153.76%	139.04%	100.00%	-
DY	0.00	3.02	2.39	1.11	3.10	2.21	1.15	-
YoY %	0.00%	26.36%	115.32%	-64.19%	40.27%	92.17%	-	-
Horiz. %	0.00%	262.61%	207.83%	96.52%	269.57%	192.17%	100.00%	-
P/NAPS	0.71	0.90	1.12	1.20	1.30	1.21	1.18	-28.66%
YoY %	-21.11%	-19.64%	-6.67%	-7.69%	7.44%	2.54%	-	-
Horiz. %	60.17%	76.27%	94.92%	101.69%	110.17%	102.54%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	27/02/15	28/11/14	26/08/14	27/05/14	25/02/14	27/11/13	28/08/13	-
Price	1.49	1.83	2.44	2.54	2.74	2.80	2.59	-
P/RPS	0.77	1.16	2.05	3.77	0.97	1.26	1.74	-41.84%
YoY %	-33.62%	-43.41%	-45.62%	288.66%	-23.02%	-27.59%	-	-
Horiz. %	44.25%	66.67%	117.82%	216.67%	55.75%	72.41%	100.00%	-
P/EPS	-11.45	33.52	46.48	55.10	9.83	11.84	15.93	-
YoY %	-134.16%	-27.88%	-15.64%	460.53%	-16.98%	-25.67%	-	-
Horiz. %	-71.88%	210.42%	291.78%	345.89%	61.71%	74.33%	100.00%	-
EY	-8.73	2.98	2.15	1.81	10.18	8.45	6.28	-
YoY %	-392.95%	38.60%	18.78%	-82.22%	20.47%	34.55%	-	-
Horiz. %	-139.01%	47.45%	34.24%	28.82%	162.10%	134.55%	100.00%	-
DY	0.00	3.28	2.46	1.18	3.28	2.14	1.16	-
YoY %	0.00%	33.33%	108.47%	-64.02%	53.27%	84.48%	-	-
Horiz. %	0.00%	282.76%	212.07%	101.72%	282.76%	184.48%	100.00%	-
P/NAPS	0.73	0.82	1.08	1.13	1.23	1.24	1.18	-27.33%
YoY %	-10.98%	-24.07%	-4.42%	-8.13%	-0.81%	5.08%	-	-
Horiz. %	61.86%	69.49%	91.53%	95.76%	104.24%	105.08%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos