[MUDAJYA] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -43.87%
YoY- 19.99%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 297,164 395,098 849,234 532,468 691,938 505,257 1,138,746 -20.04%
PBT -9,768 -92,266 -203,698 -139,066 -178,396 -16,012 62,193 -
Tax -3,257 -1,992 -9,026 -6,910 -3,232 -4,344 -21,906 -27.19%
NP -13,025 -94,258 -212,725 -145,977 -181,628 -20,356 40,286 -
-
NP to SH -15,849 -97,381 -214,654 -146,789 -183,470 -23,462 39,300 -
-
Tax Rate - - - - - - 35.22% -
Total Cost 310,189 489,357 1,061,959 678,445 873,566 525,613 1,098,460 -18.98%
-
Net Worth 137,178 141,579 502,858 627,795 972,034 1,092,413 1,198,434 -30.29%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - 43,186 -
Div Payout % - - - - - - 109.89% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 137,178 141,579 502,858 627,795 972,034 1,092,413 1,198,434 -30.29%
NOSH 664,405 605,418 605,418 605,418 552,418 538,134 539,835 3.51%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -4.38% -23.86% -25.05% -27.42% -26.25% -4.03% 3.54% -
ROE -11.55% -68.78% -42.69% -23.38% -18.87% -2.15% 3.28% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 49.82 66.98 143.55 97.54 128.13 93.89 210.94 -21.36%
EPS -2.65 -16.51 -36.28 -26.89 -33.97 -4.36 7.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 0.23 0.24 0.85 1.15 1.80 2.03 2.22 -31.44%
Adjusted Per Share Value based on latest NOSH - 605,418
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 11.18 14.87 31.96 20.04 26.04 19.01 42.85 -20.04%
EPS -0.60 -3.66 -8.08 -5.52 -6.90 -0.88 1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.63 -
NAPS 0.0516 0.0533 0.1892 0.2362 0.3658 0.4111 0.451 -30.30%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.23 0.19 0.435 1.08 1.00 1.00 1.99 -
P/RPS 0.46 0.28 0.30 1.11 0.78 1.07 0.94 -11.21%
P/EPS -8.66 -1.15 -1.20 -4.02 -2.94 -22.94 27.34 -
EY -11.55 -86.88 -83.41 -24.90 -33.97 -4.36 3.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.02 -
P/NAPS 1.00 0.79 0.51 0.94 0.56 0.49 0.90 1.76%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 29/11/19 29/11/18 29/11/17 29/11/16 25/11/15 28/11/14 -
Price 0.28 0.30 0.345 1.04 0.82 1.19 1.83 -
P/RPS 0.56 0.45 0.24 1.07 0.64 1.27 0.87 -7.07%
P/EPS -10.54 -1.82 -0.95 -3.87 -2.41 -27.29 25.14 -
EY -9.49 -55.03 -105.17 -25.85 -41.43 -3.66 3.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.37 -
P/NAPS 1.22 1.25 0.41 0.90 0.46 0.59 0.82 6.83%

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