[MUDAJYA] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -2.75%
YoY- -95.58%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 449,136 302,224 317,756 309,367 422,061 785,191 616,576 -5.14%
PBT 15,325 25,538 -40,082 -5,947 -305,668 -169,088 -229,889 -
Tax -17,339 -3,101 -3,720 -15,428 -7,922 1,198 -6,481 17.81%
NP -2,014 22,437 -43,802 -21,375 -313,590 -167,890 -236,370 -54.78%
-
NP to SH -16,791 20,584 -46,312 -23,679 -308,283 -172,270 -237,406 -35.67%
-
Tax Rate 113.14% 12.14% - - - - - -
Total Cost 451,150 279,787 361,558 330,742 735,651 953,081 852,946 -10.06%
-
Net Worth 375,151 259,544 103,817 137,178 141,579 502,858 627,795 -8.21%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 375,151 259,544 103,817 137,178 141,579 502,858 627,795 -8.21%
NOSH 1,875,755 1,297,724 1,297,000 664,405 605,418 605,418 605,418 20.73%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -0.45% 7.42% -13.78% -6.91% -74.30% -21.38% -38.34% -
ROE -4.48% 7.93% -44.61% -17.26% -217.75% -34.26% -37.82% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 23.94 23.29 48.97 51.87 71.55 132.72 112.94 -22.77%
EPS -0.90 1.59 -7.14 -3.97 -52.26 -29.12 -43.49 -47.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.16 0.23 0.24 0.85 1.15 -25.27%
Adjusted Per Share Value based on latest NOSH - 1,297,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 16.90 11.37 11.96 11.64 15.88 29.55 23.20 -5.14%
EPS -0.63 0.77 -1.74 -0.89 -11.60 -6.48 -8.93 -35.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1412 0.0977 0.0391 0.0516 0.0533 0.1892 0.2362 -8.21%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.18 0.16 0.19 0.23 0.19 0.435 1.08 -
P/RPS 0.75 0.69 0.39 0.44 0.27 0.33 0.96 -4.02%
P/EPS -20.11 10.09 -2.66 -5.79 -0.36 -1.49 -2.48 41.71%
EY -4.97 9.91 -37.57 -17.26 -275.05 -66.94 -40.27 -29.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.80 1.19 1.00 0.79 0.51 0.94 -0.72%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 29/11/22 29/11/21 26/11/20 29/11/19 29/11/18 29/11/17 -
Price 0.18 0.195 0.18 0.28 0.30 0.345 1.04 -
P/RPS 0.75 0.84 0.37 0.54 0.42 0.26 0.92 -3.34%
P/EPS -20.11 12.29 -2.52 -7.05 -0.57 -1.18 -2.39 42.59%
EY -4.97 8.13 -39.65 -14.18 -174.20 -84.40 -41.82 -29.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.97 1.13 1.22 1.25 0.41 0.90 0.00%

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
Post a Comment