[MITRA] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 180.05%
YoY- 475.16%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 79,373 331,868 244,693 161,331 64,285 326,347 170,402 -39.93%
PBT 13,966 76,711 60,718 38,550 13,845 60,575 35,161 -45.99%
Tax -3,797 -20,478 -15,634 -9,904 -3,779 -15,083 -9,679 -46.44%
NP 10,169 56,233 45,084 28,646 10,066 45,492 25,482 -45.82%
-
NP to SH 9,859 49,877 40,945 25,025 8,936 41,206 23,379 -43.79%
-
Tax Rate 27.19% 26.69% 25.75% 25.69% 27.30% 24.90% 27.53% -
Total Cost 69,204 275,635 199,609 132,685 54,219 280,855 144,920 -38.93%
-
Net Worth 294,779 140,849 273,774 269,073 255,487 252,605 240,647 14.49%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 14,446 - - - 12,262 - -
Div Payout % - 28.96% - - - 29.76% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 294,779 140,849 273,774 269,073 255,487 252,605 240,647 14.49%
NOSH 123,856 120,384 121,139 120,660 121,084 122,624 124,688 -0.44%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 12.81% 16.94% 18.42% 17.76% 15.66% 13.94% 14.95% -
ROE 3.34% 35.41% 14.96% 9.30% 3.50% 16.31% 9.72% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 64.08 275.67 201.99 133.71 53.09 266.14 136.66 -39.67%
EPS 7.96 12.91 33.80 20.74 7.38 33.61 18.75 -43.54%
DPS 0.00 12.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.38 1.17 2.26 2.23 2.11 2.06 1.93 15.00%
Adjusted Per Share Value based on latest NOSH - 120,164
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 10.47 43.77 32.27 21.28 8.48 43.04 22.47 -39.92%
EPS 1.30 6.58 5.40 3.30 1.18 5.43 3.08 -43.76%
DPS 0.00 1.91 0.00 0.00 0.00 1.62 0.00 -
NAPS 0.3887 0.1857 0.361 0.3548 0.3369 0.3331 0.3174 14.47%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.01 0.55 0.50 0.53 0.48 0.25 0.24 -
P/RPS 1.58 0.20 0.25 0.40 0.90 0.09 0.18 326.08%
P/EPS 12.69 1.33 1.48 2.56 6.50 0.74 1.28 362.14%
EY 7.88 75.33 67.60 39.13 15.38 134.41 78.13 -78.36%
DY 0.00 21.82 0.00 0.00 0.00 40.00 0.00 -
P/NAPS 0.42 0.47 0.22 0.24 0.23 0.12 0.12 130.69%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 29/11/10 26/08/10 26/05/10 23/02/10 26/11/09 -
Price 1.07 0.89 0.51 0.45 0.48 0.30 0.25 -
P/RPS 1.67 0.32 0.25 0.34 0.90 0.11 0.18 342.13%
P/EPS 13.44 2.15 1.51 2.17 6.50 0.89 1.33 368.06%
EY 7.44 46.55 66.27 46.09 15.38 112.01 75.00 -78.60%
DY 0.00 13.48 0.00 0.00 0.00 33.33 0.00 -
P/NAPS 0.45 0.76 0.23 0.20 0.23 0.15 0.13 129.00%

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