[MITRA] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 76.25%
YoY- 1674.59%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 244,693 161,331 64,285 326,347 170,402 92,773 34,891 265.95%
PBT 60,718 38,550 13,845 60,575 35,161 6,721 2,171 819.51%
Tax -15,634 -9,904 -3,779 -15,083 -9,679 -2,060 -874 582.77%
NP 45,084 28,646 10,066 45,492 25,482 4,661 1,297 962.79%
-
NP to SH 40,945 25,025 8,936 41,206 23,379 4,351 1,302 894.21%
-
Tax Rate 25.75% 25.69% 27.30% 24.90% 27.53% 30.65% 40.26% -
Total Cost 199,609 132,685 54,219 280,855 144,920 88,112 33,594 227.69%
-
Net Worth 273,774 269,073 255,487 252,605 240,647 222,580 214,893 17.50%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 12,262 - - - -
Div Payout % - - - 29.76% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 273,774 269,073 255,487 252,605 240,647 222,580 214,893 17.50%
NOSH 121,139 120,660 121,084 122,624 124,688 125,751 126,407 -2.79%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 18.42% 17.76% 15.66% 13.94% 14.95% 5.02% 3.72% -
ROE 14.96% 9.30% 3.50% 16.31% 9.72% 1.95% 0.61% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 201.99 133.71 53.09 266.14 136.66 73.77 27.60 276.49%
EPS 33.80 20.74 7.38 33.61 18.75 3.46 1.03 922.81%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.26 2.23 2.11 2.06 1.93 1.77 1.70 20.88%
Adjusted Per Share Value based on latest NOSH - 122,164
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 31.53 20.79 8.28 42.05 21.95 11.95 4.50 265.72%
EPS 5.28 3.22 1.15 5.31 3.01 0.56 0.17 886.01%
DPS 0.00 0.00 0.00 1.58 0.00 0.00 0.00 -
NAPS 0.3527 0.3467 0.3292 0.3255 0.3101 0.2868 0.2769 17.48%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.50 0.53 0.48 0.25 0.24 0.22 0.22 -
P/RPS 0.25 0.40 0.90 0.09 0.18 0.30 0.80 -53.91%
P/EPS 1.48 2.56 6.50 0.74 1.28 6.36 21.36 -83.10%
EY 67.60 39.13 15.38 134.41 78.13 15.73 4.68 492.14%
DY 0.00 0.00 0.00 40.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.23 0.12 0.12 0.12 0.13 41.96%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 26/05/10 23/02/10 26/11/09 27/08/09 28/05/09 -
Price 0.51 0.45 0.48 0.30 0.25 0.26 0.20 -
P/RPS 0.25 0.34 0.90 0.11 0.18 0.35 0.72 -50.56%
P/EPS 1.51 2.17 6.50 0.89 1.33 7.51 19.42 -81.75%
EY 66.27 46.09 15.38 112.01 75.00 13.31 5.15 448.27%
DY 0.00 0.00 0.00 33.33 0.00 0.00 0.00 -
P/NAPS 0.23 0.20 0.23 0.15 0.13 0.15 0.12 54.23%

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