[MUDAJYA] YoY TTM Result on 30-Sep-2016 [#3]

Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -207.38%
YoY- -3.52%
Quarter Report
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 422,061 785,191 616,576 683,520 557,843 1,188,403 1,505,180 -19.08%
PBT -305,668 -169,088 -229,889 -111,547 -120,259 77,354 213,862 -
Tax -7,922 1,198 -6,481 -7,015 4,315 -24,377 -11,044 -5.38%
NP -313,590 -167,890 -236,370 -118,562 -115,944 52,977 202,818 -
-
NP to SH -308,283 -172,270 -237,406 -121,434 -117,306 52,377 175,483 -
-
Tax Rate - - - - - 31.51% 5.16% -
Total Cost 735,651 953,081 852,946 802,082 673,787 1,135,426 1,302,362 -9.07%
-
Net Worth 141,579 502,858 627,795 972,034 1,094,063 1,192,139 1,220,304 -30.15%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - 48,776 59,780 -
Div Payout % - - - - - 93.13% 34.07% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 141,579 502,858 627,795 972,034 1,094,063 1,192,139 1,220,304 -30.15%
NOSH 605,418 605,418 605,418 540,019 538,947 536,999 542,357 1.84%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -74.30% -21.38% -38.34% -17.35% -20.78% 4.46% 13.47% -
ROE -217.75% -34.26% -37.82% -12.49% -10.72% 4.39% 14.38% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 71.55 132.72 112.94 126.57 103.51 221.30 277.53 -20.21%
EPS -52.26 -29.12 -43.49 -22.49 -21.77 9.75 32.36 -
DPS 0.00 0.00 0.00 0.00 0.00 9.00 11.00 -
NAPS 0.24 0.85 1.15 1.80 2.03 2.22 2.25 -31.12%
Adjusted Per Share Value based on latest NOSH - 552,418
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 15.88 29.55 23.20 25.72 20.99 44.72 56.64 -19.09%
EPS -11.60 -6.48 -8.93 -4.57 -4.41 1.97 6.60 -
DPS 0.00 0.00 0.00 0.00 0.00 1.84 2.25 -
NAPS 0.0533 0.1892 0.2362 0.3658 0.4117 0.4486 0.4592 -30.14%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.19 0.435 1.08 1.00 1.00 1.99 2.72 -
P/RPS 0.27 0.33 0.96 0.79 0.97 0.90 0.98 -19.32%
P/EPS -0.36 -1.49 -2.48 -4.45 -4.59 20.40 8.41 -
EY -275.05 -66.94 -40.27 -22.49 -21.77 4.90 11.90 -
DY 0.00 0.00 0.00 0.00 0.00 4.52 4.04 -
P/NAPS 0.79 0.51 0.94 0.56 0.49 0.90 1.21 -6.85%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 29/11/18 29/11/17 29/11/16 25/11/15 28/11/14 27/11/13 -
Price 0.30 0.345 1.04 0.82 1.19 1.83 2.80 -
P/RPS 0.42 0.26 0.92 0.65 1.15 0.83 1.01 -13.59%
P/EPS -0.57 -1.18 -2.39 -3.65 -5.47 18.76 8.65 -
EY -174.20 -84.40 -41.82 -27.42 -18.29 5.33 11.56 -
DY 0.00 0.00 0.00 0.00 0.00 4.92 3.93 -
P/NAPS 1.25 0.41 0.90 0.46 0.59 0.82 1.24 0.13%

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