[MUDAJYA] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 46.23%
YoY- 85.0%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 125,542 88,847 47,104 86,922 86,494 110,177 86,054 28.48%
PBT -33,818 -1,060 -1,551 -4,715 1,379 2,439 -30,344 7.45%
Tax -1,283 -1,320 -296 -827 -12,985 -699 -490 89.41%
NP -35,101 -2,380 -1,847 -5,542 -11,606 1,740 -30,834 8.98%
-
NP to SH -35,626 -3,174 -2,373 -6,340 -11,792 812 -31,585 8.31%
-
Tax Rate - - - - 941.62% 28.66% - -
Total Cost 160,643 91,227 48,951 92,464 98,100 108,437 116,888 23.49%
-
Net Worth 109,716 137,178 135,671 141,569 147,468 141,579 141,579 -15.56%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 109,716 137,178 135,671 141,569 147,468 141,579 141,579 -15.56%
NOSH 664,405 664,405 605,418 605,418 605,418 605,418 605,418 6.36%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -27.96% -2.68% -3.92% -6.38% -13.42% 1.58% -35.83% -
ROE -32.47% -2.31% -1.75% -4.48% -8.00% 0.57% -22.31% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 20.60 14.90 7.99 14.74 14.66 18.68 14.59 25.72%
EPS -5.84 -0.53 -0.41 -1.07 -2.00 0.14 -5.35 5.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.23 0.23 0.24 0.25 0.24 0.24 -17.37%
Adjusted Per Share Value based on latest NOSH - 605,418
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 4.72 3.34 1.77 3.27 3.25 4.15 3.24 28.36%
EPS -1.34 -0.12 -0.09 -0.24 -0.44 0.03 -1.19 8.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0413 0.0516 0.0511 0.0533 0.0555 0.0533 0.0533 -15.57%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.325 0.23 0.27 0.22 0.385 0.19 0.32 -
P/RPS 1.58 1.54 3.38 1.49 2.63 1.02 2.19 -19.47%
P/EPS -5.56 -43.22 -67.12 -20.47 -19.26 138.03 -5.98 -4.71%
EY -17.98 -2.31 -1.49 -4.89 -5.19 0.72 -16.73 4.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.00 1.17 0.92 1.54 0.79 1.33 22.69%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 26/11/20 28/08/20 28/05/20 28/02/20 29/11/19 29/08/19 -
Price 0.26 0.28 0.27 0.305 0.425 0.30 0.275 -
P/RPS 1.26 1.88 3.38 2.07 2.90 1.61 1.89 -23.59%
P/EPS -4.45 -52.62 -67.12 -28.38 -21.26 217.95 -5.14 -9.12%
EY -22.48 -1.90 -1.49 -3.52 -4.70 0.46 -19.47 10.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.22 1.17 1.27 1.70 1.25 1.15 16.09%

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