[MITRA] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 61.21%
YoY- -27.59%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 86,927 33,386 261,832 198,444 140,090 79,373 331,868 -59.09%
PBT 8,497 3,956 56,752 43,537 25,828 13,966 76,711 -76.96%
Tax -2,770 -1,273 -15,743 -13,362 -6,939 -3,797 -20,478 -73.68%
NP 5,727 2,683 41,009 30,175 18,889 10,169 56,233 -78.22%
-
NP to SH 5,702 2,833 40,797 29,649 18,391 9,859 49,877 -76.47%
-
Tax Rate 32.60% 32.18% 27.74% 30.69% 26.87% 27.19% 26.69% -
Total Cost 81,200 30,703 220,823 168,269 121,201 69,204 275,635 -55.75%
-
Net Worth 330,322 330,516 320,641 306,846 306,516 294,779 140,849 76.60%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 19,315 - - - 14,446 -
Div Payout % - - 47.35% - - - 28.96% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 330,322 330,516 320,641 306,846 306,516 294,779 140,849 76.60%
NOSH 393,241 393,472 386,315 383,557 125,621 123,856 120,384 120.31%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.59% 8.04% 15.66% 15.21% 13.48% 12.81% 16.94% -
ROE 1.73% 0.86% 12.72% 9.66% 6.00% 3.34% 35.41% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 22.11 8.48 67.78 51.74 111.52 64.08 275.67 -81.43%
EPS 1.45 0.72 10.56 7.73 14.64 7.96 12.91 -76.75%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 12.00 -
NAPS 0.84 0.84 0.83 0.80 2.44 2.38 1.17 -19.83%
Adjusted Per Share Value based on latest NOSH - 395,052
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 11.20 4.30 33.73 25.57 18.05 10.23 42.76 -59.09%
EPS 0.73 0.37 5.26 3.82 2.37 1.27 6.43 -76.58%
DPS 0.00 0.00 2.49 0.00 0.00 0.00 1.86 -
NAPS 0.4256 0.4258 0.4131 0.3953 0.3949 0.3798 0.1815 76.59%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.57 0.56 0.47 0.41 0.68 1.01 0.55 -
P/RPS 2.58 6.60 0.69 0.79 0.61 1.58 0.20 450.89%
P/EPS 39.31 77.78 4.45 5.30 4.64 12.69 1.33 857.92%
EY 2.54 1.29 22.47 18.85 21.53 7.88 75.33 -89.58%
DY 0.00 0.00 10.64 0.00 0.00 0.00 21.82 -
P/NAPS 0.68 0.67 0.57 0.51 0.28 0.42 0.47 27.94%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 29/05/12 28/02/12 25/11/11 25/08/11 27/05/11 25/02/11 -
Price 0.51 0.57 0.57 0.47 0.50 1.07 0.89 -
P/RPS 2.31 6.72 0.84 0.91 0.45 1.67 0.32 273.96%
P/EPS 35.17 79.17 5.40 6.08 3.42 13.44 2.15 545.49%
EY 2.84 1.26 18.53 16.45 29.28 7.44 46.55 -84.52%
DY 0.00 0.00 8.77 0.00 0.00 0.00 13.48 -
P/NAPS 0.61 0.68 0.69 0.59 0.20 0.45 0.76 -13.64%

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