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

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 11.02%
YoY- -571.48%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 149,008 156,993 240,178 170,494 171,006 177,454 163,869 -6.14%
PBT -22,642 -25,164 -243,737 -66,859 -76,274 9,336 22,911 -
Tax -910 -972 -2,342 -5 -45 -2,374 -5,252 -68.95%
NP -23,552 -26,136 -246,079 -66,864 -76,319 6,962 17,659 -
-
NP to SH -24,254 -26,759 -246,145 -67,592 -75,963 5,952 16,169 -
-
Tax Rate - - - - - 25.43% 22.92% -
Total Cost 172,560 183,129 486,257 237,358 247,325 170,492 146,210 11.69%
-
Net Worth 680,425 702,025 729,027 972,034 1,036,595 1,114,647 1,101,210 -27.47%
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 1,036,595 1,114,647 1,101,210 -27.47%
NOSH 552,418 552,418 552,418 552,418 539,893 541,090 537,176 1.88%
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 -15.81% -16.65% -102.46% -39.22% -44.63% 3.92% 10.78% -
ROE -3.56% -3.81% -33.76% -6.95% -7.33% 0.53% 1.47% -
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 27.59 29.07 44.48 31.57 31.67 32.80 30.51 -6.49%
EPS -4.49 -4.96 -45.58 -12.52 -14.07 1.10 3.01 -
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 5.61 5.91 9.04 6.42 6.44 6.68 6.17 -6.15%
EPS -0.91 -1.01 -9.26 -2.54 -2.86 0.22 0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.256 0.2642 0.2743 0.3658 0.3901 0.4195 0.4144 -27.48%
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 5.00 3.39 2.05 3.17 3.41 4.21 3.87 18.64%
P/EPS -30.73 -19.88 -2.00 -7.99 -7.68 125.45 39.20 -
EY -3.25 -5.03 -50.09 -12.52 -13.03 0.80 2.55 -
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 3.81 5.23 1.90 2.60 3.54 3.60 3.77 0.70%
P/EPS -23.38 -30.67 -1.85 -6.55 -7.96 107.27 38.21 -
EY -4.28 -3.26 -53.94 -15.26 -12.56 0.93 2.62 -
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