[MITRA] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -28.19%
YoY- -71.5%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 227,202 185,546 139,564 195,287 198,334 207,036 192,388 11.71%
PBT 46,881 13,442 8,684 4,083 4,576 6,998 4,072 409.11%
Tax -12,905 -4,120 -3,496 -1,951 -1,632 -2,888 -2,248 220.26%
NP 33,976 9,322 5,188 2,132 2,944 4,110 1,824 601.44%
-
NP to SH 31,172 8,702 5,208 2,322 3,233 4,040 1,792 570.18%
-
Tax Rate 27.53% 30.65% 40.26% 47.78% 35.66% 41.27% 55.21% -
Total Cost 193,226 176,224 134,376 193,155 195,390 202,926 190,564 0.92%
-
Net Worth 240,647 222,580 214,893 214,965 220,687 221,299 202,240 12.27%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 240,647 222,580 214,893 214,965 220,687 221,299 202,240 12.27%
NOSH 124,688 125,751 126,407 127,955 128,306 128,662 128,000 -1.73%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 14.95% 5.02% 3.72% 1.09% 1.48% 1.99% 0.95% -
ROE 12.95% 3.91% 2.42% 1.08% 1.47% 1.83% 0.89% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 182.22 147.55 110.41 152.62 154.58 160.91 150.30 13.68%
EPS 25.00 6.92 4.12 1.82 2.52 3.14 1.40 581.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.77 1.70 1.68 1.72 1.72 1.58 14.25%
Adjusted Per Share Value based on latest NOSH - 121,111
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 29.27 23.91 17.98 25.16 25.55 26.67 24.79 11.70%
EPS 4.02 1.12 0.67 0.30 0.42 0.52 0.23 572.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3101 0.2868 0.2769 0.277 0.2843 0.2851 0.2606 12.28%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.24 0.22 0.22 0.21 0.22 0.24 0.27 -
P/RPS 0.13 0.15 0.20 0.14 0.14 0.15 0.18 -19.48%
P/EPS 0.96 3.18 5.34 11.57 8.73 7.64 19.29 -86.44%
EY 104.17 31.45 18.73 8.64 11.45 13.08 5.19 637.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.12 0.13 0.13 0.13 0.14 0.17 -20.70%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 28/05/09 26/02/09 26/11/08 29/08/08 28/05/08 -
Price 0.25 0.26 0.20 0.16 0.22 0.22 0.29 -
P/RPS 0.14 0.18 0.18 0.10 0.14 0.14 0.19 -18.40%
P/EPS 1.00 3.76 4.85 8.82 8.73 7.01 20.71 -86.71%
EY 100.00 26.62 20.60 11.34 11.45 14.27 4.83 652.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.15 0.12 0.10 0.13 0.13 0.18 -19.48%

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