[MITRA] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 124.26%
YoY- 235.57%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 154,473 520,205 384,444 238,888 104,169 338,444 214,568 -19.68%
PBT 17,468 72,483 49,724 32,713 14,356 40,295 20,878 -11.21%
Tax -3,669 -19,198 -12,528 -8,445 -3,410 -11,642 -5,348 -22.23%
NP 13,799 53,285 37,196 24,268 10,946 28,653 15,530 -7.58%
-
NP to SH 13,394 53,769 37,624 24,507 10,928 29,317 15,872 -10.70%
-
Tax Rate 21.00% 26.49% 25.20% 25.82% 23.75% 28.89% 25.62% -
Total Cost 140,674 466,920 347,248 214,620 93,223 309,791 199,038 -20.67%
-
Net Worth 393,970 390,320 374,270 370,363 359,006 347,226 335,602 11.29%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 19,713 - - - - - -
Div Payout % - 36.66% - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 393,970 390,320 374,270 370,363 359,006 347,226 335,602 11.29%
NOSH 393,970 394,262 393,968 394,003 394,512 394,576 394,825 -0.14%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.93% 10.24% 9.68% 10.16% 10.51% 8.47% 7.24% -
ROE 3.40% 13.78% 10.05% 6.62% 3.04% 8.44% 4.73% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 39.21 131.94 97.58 60.63 26.40 85.77 54.34 -19.56%
EPS 2.26 9.10 9.55 6.22 2.77 7.43 4.02 -31.90%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.99 0.95 0.94 0.91 0.88 0.85 11.45%
Adjusted Per Share Value based on latest NOSH - 393,594
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 20.37 68.60 50.70 31.50 13.74 44.63 28.30 -19.69%
EPS 1.77 7.09 4.96 3.23 1.44 3.87 2.09 -10.49%
DPS 0.00 2.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5196 0.5147 0.4936 0.4884 0.4734 0.4579 0.4426 11.29%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.70 0.98 0.955 0.85 0.59 0.505 0.45 -
P/RPS 4.34 0.74 0.98 1.40 2.23 0.59 0.83 201.56%
P/EPS 50.00 7.19 10.00 13.67 21.30 6.80 11.19 171.53%
EY 2.00 13.92 10.00 7.32 4.69 14.71 8.93 -63.15%
DY 0.00 5.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.99 1.01 0.90 0.65 0.57 0.53 117.64%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 24/02/15 26/11/14 28/08/14 29/05/14 28/02/14 27/11/13 -
Price 1.88 1.67 1.15 0.965 0.85 0.49 0.48 -
P/RPS 4.79 1.27 1.18 1.59 3.22 0.57 0.88 209.75%
P/EPS 55.30 12.25 12.04 15.51 30.69 6.59 11.94 178.11%
EY 1.81 8.17 8.30 6.45 3.26 15.16 8.38 -64.03%
DY 0.00 2.99 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.69 1.21 1.03 0.93 0.56 0.56 124.37%

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