[MITRA] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
10-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 39.18%
YoY- 121.43%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 273,558 287,840 323,892 358,475 349,529 289,252 396,272 -21.87%
PBT 1,381 1,946 -1,912 18,002 13,828 8,728 -7,516 -
Tax -2,981 -2,618 -2,528 -7,684 -7,782 -5,352 -3,324 -6.99%
NP -1,600 -672 -4,440 10,318 6,045 3,376 -10,840 -72.03%
-
NP to SH -1,212 -244 -3,604 10,262 7,373 4,752 -9,336 -74.32%
-
Tax Rate 215.86% 134.53% - 42.68% 56.28% 61.32% - -
Total Cost 275,158 288,512 328,332 348,157 343,484 285,876 407,112 -22.96%
-
Net Worth 773,320 781,735 774,735 771,625 759,484 730,007 746,975 2.33%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 4,148 - - - -
Div Payout % - - - 40.43% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 773,320 781,735 774,735 771,625 759,484 730,007 746,975 2.33%
NOSH 896,148 896,148 896,148 896,148 896,148 896,148 896,148 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -0.58% -0.23% -1.37% 2.88% 1.73% 1.17% -2.74% -
ROE -0.16% -0.03% -0.47% 1.33% 0.97% 0.65% -1.25% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 33.25 34.98 39.30 43.21 41.88 34.08 45.09 -18.36%
EPS -0.15 -0.02 -0.44 1.21 0.87 0.54 -1.08 -73.14%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.94 0.95 0.94 0.93 0.91 0.86 0.85 6.93%
Adjusted Per Share Value based on latest NOSH - 896,148
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 36.08 37.96 42.71 47.27 46.09 38.15 52.26 -21.86%
EPS -0.16 -0.03 -0.48 1.35 0.97 0.63 -1.23 -74.29%
DPS 0.00 0.00 0.00 0.55 0.00 0.00 0.00 -
NAPS 1.0198 1.0309 1.0217 1.0176 1.0016 0.9627 0.9851 2.33%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.25 0.255 0.335 0.275 0.205 0.19 0.16 -
P/RPS 0.75 0.73 0.85 0.64 0.49 0.56 0.35 66.13%
P/EPS -169.69 -859.98 -76.61 22.23 23.20 33.94 -15.06 401.85%
EY -0.59 -0.12 -1.31 4.50 4.31 2.95 -6.64 -80.05%
DY 0.00 0.00 0.00 1.82 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.36 0.30 0.23 0.22 0.19 26.37%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 08/09/21 31/05/21 10/03/21 25/11/20 24/08/20 25/06/20 -
Price 0.245 0.26 0.29 0.315 0.22 0.20 0.195 -
P/RPS 0.74 0.74 0.74 0.73 0.53 0.59 0.43 43.55%
P/EPS -166.30 -876.84 -66.32 25.47 24.90 35.73 -18.36 333.94%
EY -0.60 -0.11 -1.51 3.93 4.02 2.80 -5.45 -76.99%
DY 0.00 0.00 0.00 1.59 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.31 0.34 0.24 0.23 0.23 8.50%

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