[MUDAJYA] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -1552.22%
YoY- 94.99%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 99,442 96,474 125,542 86,494 125,737 148,265 240,178 -13.66%
PBT 23,389 18,581 -33,818 1,379 -236,468 -16,314 -243,737 -
Tax -4,749 -2,426 -1,283 -12,985 -6,428 7,968 -2,342 12.49%
NP 18,640 16,155 -35,101 -11,606 -242,896 -8,346 -246,079 -
-
NP to SH 13,946 16,480 -35,626 -11,792 -235,247 -11,279 -246,145 -
-
Tax Rate 20.30% 13.06% - 941.62% - - - -
Total Cost 80,802 80,319 160,643 98,100 368,633 156,611 486,257 -25.84%
-
Net Worth 320,634 156,808 109,716 147,468 266,207 630,186 729,027 -12.78%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 320,634 156,808 109,716 147,468 266,207 630,186 729,027 -12.78%
NOSH 1,297,724 1,297,000 664,405 605,418 605,418 605,418 552,418 15.28%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 18.74% 16.75% -27.96% -13.42% -193.18% -5.63% -102.46% -
ROE 4.35% 10.51% -32.47% -8.00% -88.37% -1.79% -33.76% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 7.13 12.30 20.60 14.66 21.25 26.59 44.48 -26.28%
EPS 1.00 2.10 -5.84 -2.00 -39.77 -2.02 -45.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.20 0.18 0.25 0.45 1.13 1.35 -25.53%
Adjusted Per Share Value based on latest NOSH - 605,418
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 3.74 3.63 4.72 3.25 4.73 5.58 9.04 -13.67%
EPS 0.52 0.62 -1.34 -0.44 -8.85 -0.42 -9.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1207 0.059 0.0413 0.0555 0.1002 0.2371 0.2743 -12.78%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.225 0.175 0.325 0.385 0.29 0.93 0.91 -
P/RPS 3.15 1.42 1.58 2.63 1.36 3.50 2.05 7.41%
P/EPS 22.49 8.33 -5.56 -19.26 -0.73 -45.98 -2.00 -
EY 4.45 12.01 -17.98 -5.19 -137.13 -2.17 -50.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.88 1.81 1.54 0.64 0.82 0.67 6.53%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 25/02/22 24/02/21 28/02/20 28/02/19 28/02/18 27/02/17 -
Price 0.195 0.18 0.26 0.425 0.29 0.875 0.845 -
P/RPS 2.73 1.46 1.26 2.90 1.36 3.29 1.90 6.22%
P/EPS 19.49 8.56 -4.45 -21.26 -0.73 -43.26 -1.85 -
EY 5.13 11.68 -22.48 -4.70 -137.13 -2.31 -53.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.90 1.44 1.70 0.64 0.77 0.63 5.11%

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