[MUDAJYA] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -63.67%
YoY- -185.7%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 525,664 557,843 658,349 837,854 1,050,805 1,188,403 1,371,202 -47.13%
PBT 10,241 -120,259 -129,079 -111,808 -61,605 77,354 121,231 -80.66%
Tax -7,849 4,315 -288 -3,203 -8,857 -24,377 -24,603 -53.21%
NP 2,392 -115,944 -129,367 -115,011 -70,462 52,977 96,628 -91.44%
-
NP to SH -1,428 -117,306 -130,568 -114,950 -70,234 52,377 91,329 -
-
Tax Rate 76.64% - - - - 31.51% 20.29% -
Total Cost 523,272 673,787 787,716 952,865 1,121,267 1,135,426 1,274,574 -44.67%
-
Net Worth 1,101,210 1,094,063 1,071,108 1,084,856 1,100,683 1,192,139 1,214,274 -6.29%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 16,304 48,776 65,046 -
Div Payout % - - - - 0.00% 93.13% 71.22% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,101,210 1,094,063 1,071,108 1,084,856 1,100,683 1,192,139 1,214,274 -6.29%
NOSH 537,176 538,947 538,245 538,657 539,550 536,999 539,677 -0.30%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.46% -20.78% -19.65% -13.73% -6.71% 4.46% 7.05% -
ROE -0.13% -10.72% -12.19% -10.60% -6.38% 4.39% 7.52% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 97.86 103.51 122.31 155.54 194.76 221.30 254.08 -46.97%
EPS -0.27 -21.77 -24.26 -21.34 -13.02 9.75 16.92 -
DPS 0.00 0.00 0.00 0.00 3.00 9.00 12.00 -
NAPS 2.05 2.03 1.99 2.014 2.04 2.22 2.25 -6.00%
Adjusted Per Share Value based on latest NOSH - 538,657
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 19.78 20.99 24.77 31.53 39.54 44.72 51.60 -47.13%
EPS -0.05 -4.41 -4.91 -4.33 -2.64 1.97 3.44 -
DPS 0.00 0.00 0.00 0.00 0.61 1.84 2.45 -
NAPS 0.4144 0.4117 0.4031 0.4082 0.4142 0.4486 0.4569 -6.28%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.18 1.00 1.37 1.45 1.45 1.99 2.51 -
P/RPS 1.21 0.97 1.12 0.93 0.74 0.90 0.99 14.27%
P/EPS -443.88 -4.59 -5.65 -6.79 -11.14 20.40 14.83 -
EY -0.23 -21.77 -17.71 -14.72 -8.98 4.90 6.74 -
DY 0.00 0.00 0.00 0.00 2.07 4.52 4.78 -
P/NAPS 0.58 0.49 0.69 0.72 0.71 0.90 1.12 -35.43%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 25/11/15 27/08/15 29/05/15 27/02/15 28/11/14 26/08/14 -
Price 1.15 1.19 0.91 1.41 1.49 1.83 2.44 -
P/RPS 1.18 1.15 0.74 0.91 0.77 0.83 0.96 14.70%
P/EPS -432.60 -5.47 -3.75 -6.61 -11.45 18.76 14.42 -
EY -0.23 -18.29 -26.66 -15.13 -8.74 5.33 6.94 -
DY 0.00 0.00 0.00 0.00 2.01 4.92 4.92 -
P/NAPS 0.56 0.59 0.46 0.70 0.73 0.82 1.08 -35.38%

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