[MUDAJYA] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Annualized Quarter Result
Revenue	505,894	1,290,806	1,619,974	1,998,604	1,158,380	895,970	616,208	-3.23%
YoY %	-60.81%	-20.32%	-18.94%	72.53%	29.29%	45.40%	-	-
Horiz. %	82.10%	209.48%	262.89%	324.34%	187.99%	145.40%	100.00%	-
PBT	-57,596	77,352	226,144	343,648	262,148	301,432	112,998	-
YoY %	-174.46%	-65.80%	-34.19%	31.09%	-13.03%	166.76%	-	-
Horiz. %	-50.97%	68.45%	200.13%	304.12%	231.99%	266.76%	100.00%	-
Tax	-3,114	-20,252	-14,966	-22,118	-24,454	-51,284	-24,300	-28.98%
YoY %	84.62%	-35.32%	32.34%	9.55%	52.32%	-111.05%	-	-
Horiz. %	12.81%	83.34%	61.59%	91.02%	100.63%	211.05%	100.00%	-
NP	-60,710	57,100	211,178	321,530	237,694	250,148	88,698	-
YoY %	-206.32%	-72.96%	-34.32%	35.27%	-4.98%	182.02%	-	-
Horiz. %	-68.45%	64.38%	238.09%	362.50%	267.98%	282.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-63,866	56,802	176,496	269,280	203,078	209,634	81,046	-
YoY %	-212.44%	-67.82%	-34.46%	32.60%	-3.13%	158.66%	-	-
Horiz. %	-78.80%	70.09%	217.77%	332.26%	250.57%	258.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	26.18%	6.62%	6.44%	9.33%	17.01%	21.50%	-
YoY %	-	295.47%	2.80%	-30.98%	-45.15%	-20.88%	-	-
Horiz. %	-	121.77%	30.79%	29.95%	43.40%	79.12%	100.00%	-
Total Cost	566,604	1,233,706	1,408,796	1,677,074	920,686	645,822	527,510	1.19%
YoY %	-54.07%	-12.43%	-16.00%	82.15%	42.56%	22.43%	-	-
Horiz. %	107.41%	233.87%	267.07%	317.92%	174.53%	122.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,069,809	1,217,185	1,194,007	1,079,300	795,824	638,978	305,412	23.22%
YoY %	-12.11%	1.94%	10.63%	35.62%	24.55%	109.22%	-	-
Horiz. %	350.28%	398.54%	390.95%	353.39%	260.57%	209.22%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	-	64,916	32,563	43,608	24,486	8,192	4,469	-
YoY %	-	99.36%	-25.33%	78.09%	198.90%	83.31%	-	-
Horiz. %	-	1,452.58%	728.64%	975.79%	547.91%	183.31%	100.00%	-
Div Payout %	-	114.29%	18.45%	16.19%	12.06%	3.91%	5.51%	-
YoY %	-	519.46%	13.96%	34.25%	208.44%	-29.04%	-	-
Horiz. %	-	2,074.23%	334.85%	293.83%	218.87%	70.96%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	1,069,809	1,217,185	1,194,007	1,079,300	795,824	638,978	305,412	23.22%
YoY %	-12.11%	1.94%	10.63%	35.62%	24.55%	109.22%	-	-
Horiz. %	350.28%	398.54%	390.95%	353.39%	260.57%	209.22%	100.00%	-
NOSH	537,592	540,971	542,730	545,101	408,114	409,601	372,454	6.30%
YoY %	-0.62%	-0.32%	-0.43%	33.57%	-0.36%	9.97%	-	-
Horiz. %	144.34%	145.25%	145.72%	146.35%	109.57%	109.97%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	-12.00%	4.42%	13.04%	16.09%	20.52%	27.92%	14.39%	-
YoY %	-371.49%	-66.10%	-18.96%	-21.59%	-26.50%	94.02%	-	-
Horiz. %	-83.39%	30.72%	90.62%	111.81%	142.60%	194.02%	100.00%	-
ROE	-5.97%	4.67%	14.78%	24.95%	25.52%	32.81%	26.54%	-
YoY %	-227.84%	-68.40%	-40.76%	-2.23%	-22.22%	23.62%	-	-
Horiz. %	-22.49%	17.60%	55.69%	94.01%	96.16%	123.62%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	94.10	238.61	298.49	366.65	283.84	218.74	165.45	-8.97%
YoY %	-60.56%	-20.06%	-18.59%	29.17%	29.76%	32.21%	-	-
Horiz. %	56.88%	144.22%	180.41%	221.61%	171.56%	132.21%	100.00%	-
EPS	-11.82	10.50	32.52	49.40	49.76	51.18	21.76	-
YoY %	-212.57%	-67.71%	-34.17%	-0.72%	-2.77%	135.20%	-	-
Horiz. %	-54.32%	48.25%	149.45%	227.02%	228.68%	235.20%	100.00%	-
DPS	0.00	12.00	6.00	8.00	6.00	2.00	1.20	-
YoY %	0.00%	100.00%	-25.00%	33.33%	200.00%	66.67%	-	-
Horiz. %	0.00%	1,000.00%	500.00%	666.67%	500.00%	166.67%	100.00%	-
NAPS	1.99	2.25	2.20	1.98	1.95	1.56	0.82	15.91%
YoY %	-11.56%	2.27%	11.11%	1.54%	25.00%	90.24%	-	-
Horiz. %	242.68%	274.39%	268.29%	241.46%	237.80%	190.24%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 545,108
RPS	19.04	48.57	60.96	75.21	43.59	33.72	23.19	-3.23%
YoY %	-60.80%	-20.32%	-18.95%	72.54%	29.27%	45.41%	-	-
Horiz. %	82.10%	209.44%	262.87%	324.32%	187.97%	145.41%	100.00%	-
EPS	-2.40	2.14	6.64	10.13	7.64	7.89	3.05	-
YoY %	-212.15%	-67.77%	-34.45%	32.59%	-3.17%	158.69%	-	-
Horiz. %	-78.69%	70.16%	217.70%	332.13%	250.49%	258.69%	100.00%	-
DPS	0.00	2.44	1.23	1.64	0.92	0.31	0.17	-
YoY %	0.00%	98.37%	-25.00%	78.26%	196.77%	82.35%	-	-
Horiz. %	0.00%	1,435.29%	723.53%	964.71%	541.18%	182.35%	100.00%	-
NAPS	0.4026	0.458	0.4493	0.4061	0.2995	0.2405	0.1149	23.23%
YoY %	-12.10%	1.94%	10.64%	35.59%	24.53%	109.31%	-	-
Horiz. %	350.39%	398.61%	391.04%	353.44%	260.66%	209.31%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.37	2.51	2.60	2.73	3.37	3.77	1.12	-
P/RPS	1.46	1.05	0.87	0.74	1.19	1.72	0.68	13.57%
YoY %	39.05%	20.69%	17.57%	-37.82%	-30.81%	152.94%	-	-
Horiz. %	214.71%	154.41%	127.94%	108.82%	175.00%	252.94%	100.00%	-
P/EPS	-11.53	23.90	8.00	5.53	6.77	7.37	5.15	-
YoY %	-148.24%	198.75%	44.67%	-18.32%	-8.14%	43.11%	-	-
Horiz. %	-223.88%	464.08%	155.34%	107.38%	131.46%	143.11%	100.00%	-
EY	-8.67	4.18	12.51	18.10	14.77	13.58	19.43	-
YoY %	-307.42%	-66.59%	-30.88%	22.55%	8.76%	-30.11%	-	-
Horiz. %	-44.62%	21.51%	64.38%	93.15%	76.02%	69.89%	100.00%	-
DY	0.00	4.78	2.31	2.93	1.78	0.53	1.07	-
YoY %	0.00%	106.93%	-21.16%	64.61%	235.85%	-50.47%	-	-
Horiz. %	0.00%	446.73%	215.89%	273.83%	166.36%	49.53%	100.00%	-
P/NAPS	0.69	1.12	1.18	1.38	1.73	2.42	1.37	-10.79%
YoY %	-38.39%	-5.08%	-14.49%	-20.23%	-28.51%	76.64%	-	-
Horiz. %	50.36%	81.75%	86.13%	100.73%	126.28%	176.64%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	27/08/15	26/08/14	28/08/13	27/08/12	23/08/11	25/08/10	26/08/09	-
Price	0.91	2.44	2.59	2.73	2.75	3.11	2.59	-
P/RPS	0.97	1.02	0.87	0.74	0.97	1.42	1.57	-7.70%
YoY %	-4.90%	17.24%	17.57%	-23.71%	-31.69%	-9.55%	-	-
Horiz. %	61.78%	64.97%	55.41%	47.13%	61.78%	90.45%	100.00%	-
P/EPS	-7.66	23.24	7.96	5.53	5.53	6.08	11.90	-
YoY %	-132.96%	191.96%	43.94%	0.00%	-9.05%	-48.91%	-	-
Horiz. %	-64.37%	195.29%	66.89%	46.47%	46.47%	51.09%	100.00%	-
EY	-13.05	4.30	12.56	18.10	18.09	16.46	8.40	-
YoY %	-403.49%	-65.76%	-30.61%	0.06%	9.90%	95.95%	-	-
Horiz. %	-155.36%	51.19%	149.52%	215.48%	215.36%	195.95%	100.00%	-
DY	0.00	4.92	2.32	2.93	2.18	0.64	0.46	-
YoY %	0.00%	112.07%	-20.82%	34.40%	240.62%	39.13%	-	-
Horiz. %	0.00%	1,069.57%	504.35%	636.96%	473.91%	139.13%	100.00%	-
P/NAPS	0.46	1.08	1.18	1.38	1.41	1.99	3.16	-27.46%
YoY %	-57.41%	-8.47%	-14.49%	-2.13%	-29.15%	-37.03%	-	-
Horiz. %	14.56%	34.18%	37.34%	43.67%	44.62%	62.97%	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