[MITRA] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 117.34%
YoY- 134.31%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 238,888 104,169 338,444 214,568 144,417 66,410 250,542 -3.13%
PBT 32,713 14,356 40,295 20,878 10,356 4,126 27,837 11.39%
Tax -8,445 -3,410 -11,642 -5,348 -3,422 -1,280 -8,957 -3.85%
NP 24,268 10,946 28,653 15,530 6,934 2,846 18,880 18.27%
-
NP to SH 24,507 10,928 29,317 15,872 7,303 2,936 17,930 23.23%
-
Tax Rate 25.82% 23.75% 28.89% 25.62% 33.04% 31.02% 32.18% -
Total Cost 214,620 93,223 309,791 199,038 137,483 63,564 231,662 -4.97%
-
Net Worth 370,363 359,006 347,226 335,602 335,543 333,275 331,238 7.74%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 370,363 359,006 347,226 335,602 335,543 333,275 331,238 7.74%
NOSH 394,003 394,512 394,576 394,825 394,756 396,756 394,331 -0.05%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.16% 10.51% 8.47% 7.24% 4.80% 4.29% 7.54% -
ROE 6.62% 3.04% 8.44% 4.73% 2.18% 0.88% 5.41% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 60.63 26.40 85.77 54.34 36.58 16.74 63.54 -3.08%
EPS 6.22 2.77 7.43 4.02 1.85 0.74 4.54 23.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.91 0.88 0.85 0.85 0.84 0.84 7.80%
Adjusted Per Share Value based on latest NOSH - 393,073
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 30.78 13.42 43.61 27.65 18.61 8.56 32.28 -3.13%
EPS 3.16 1.41 3.78 2.04 0.94 0.38 2.31 23.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4772 0.4625 0.4474 0.4324 0.4323 0.4294 0.4268 7.74%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.85 0.59 0.505 0.45 0.49 0.415 0.43 -
P/RPS 1.40 2.23 0.59 0.83 1.34 2.48 0.68 62.05%
P/EPS 13.67 21.30 6.80 11.19 26.49 56.08 9.46 27.90%
EY 7.32 4.69 14.71 8.93 3.78 1.78 10.57 -21.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.65 0.57 0.53 0.58 0.49 0.51 46.18%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 28/02/14 27/11/13 27/08/13 28/05/13 26/02/13 -
Price 0.965 0.85 0.49 0.48 0.475 0.535 0.41 -
P/RPS 1.59 3.22 0.57 0.88 1.30 3.20 0.65 81.84%
P/EPS 15.51 30.69 6.59 11.94 25.68 72.30 9.02 43.67%
EY 6.45 3.26 15.16 8.38 3.89 1.38 11.09 -30.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.93 0.56 0.56 0.56 0.64 0.49 64.31%

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