[MITRA] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 226.17%
YoY- -76.91%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 217,078 105,559 54,493 294,777 248,595 190,981 132,054 39.16%
PBT 8,104 2,585 873 23,496 26,134 28,987 30,605 -58.66%
Tax -4,999 -1,887 -796 -10,097 -10,113 -9,707 -8,858 -31.63%
NP 3,105 698 77 13,399 16,021 19,280 21,747 -72.58%
-
NP to SH 3,826 1,173 262 14,102 16,567 19,702 21,953 -68.69%
-
Tax Rate 61.69% 73.00% 91.18% 42.97% 38.70% 33.49% 28.94% -
Total Cost 213,973 104,861 54,416 281,378 232,574 171,701 110,307 55.35%
-
Net Worth 765,200 765,601 758,613 761,628 770,251 779,976 782,577 -1.48%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - 7,616 - - - -
Div Payout % - - - 54.01% - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 765,200 765,601 758,613 761,628 770,251 779,976 782,577 -1.48%
NOSH 765,200 776,148 776,148 776,148 776,148 776,148 776,148 -0.94%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 1.43% 0.66% 0.14% 4.55% 6.44% 10.10% 16.47% -
ROE 0.50% 0.15% 0.03% 1.85% 2.15% 2.53% 2.81% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 28.37 13.93 7.18 38.70 32.60 24.98 17.21 39.41%
EPS 0.50 0.15 0.03 1.85 2.17 2.57 2.86 -68.63%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.00 1.01 1.00 1.00 1.01 1.02 1.02 -1.30%
Adjusted Per Share Value based on latest NOSH - 758,285
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 28.63 13.92 7.19 38.87 32.78 25.19 17.41 39.19%
EPS 0.50 0.15 0.03 1.86 2.18 2.60 2.90 -68.92%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.0091 1.0096 1.0004 1.0044 1.0158 1.0286 1.032 -1.48%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.30 0.325 0.26 0.265 0.275 0.255 0.235 -
P/RPS 1.06 2.33 3.62 0.68 0.84 1.02 1.37 -15.68%
P/EPS 60.00 210.02 752.82 14.31 12.66 9.90 8.21 275.23%
EY 1.67 0.48 0.13 6.99 7.90 10.10 12.18 -73.31%
DY 0.00 0.00 0.00 3.77 0.00 0.00 0.00 -
P/NAPS 0.30 0.32 0.26 0.27 0.27 0.25 0.23 19.32%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 28/08/24 30/05/24 27/02/24 30/11/23 28/08/23 26/05/23 -
Price 0.28 0.335 0.305 0.26 0.255 0.30 0.26 -
P/RPS 0.99 2.41 4.25 0.67 0.78 1.20 1.51 -24.47%
P/EPS 56.00 216.49 883.12 14.04 11.74 11.64 9.09 234.94%
EY 1.79 0.46 0.11 7.12 8.52 8.59 11.01 -70.11%
DY 0.00 0.00 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.31 0.26 0.25 0.29 0.25 7.82%

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