[MITRA] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 84.71%
YoY- 63.51%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 384,444 238,888 104,169 338,444 214,568 144,417 66,410 222.05%
PBT 49,724 32,713 14,356 40,295 20,878 10,356 4,126 424.84%
Tax -12,528 -8,445 -3,410 -11,642 -5,348 -3,422 -1,280 356.92%
NP 37,196 24,268 10,946 28,653 15,530 6,934 2,846 453.98%
-
NP to SH 37,624 24,507 10,928 29,317 15,872 7,303 2,936 446.76%
-
Tax Rate 25.20% 25.82% 23.75% 28.89% 25.62% 33.04% 31.02% -
Total Cost 347,248 214,620 93,223 309,791 199,038 137,483 63,564 209.86%
-
Net Worth 374,270 370,363 359,006 347,226 335,602 335,543 333,275 8.03%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 374,270 370,363 359,006 347,226 335,602 335,543 333,275 8.03%
NOSH 393,968 394,003 394,512 394,576 394,825 394,756 396,756 -0.46%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.68% 10.16% 10.51% 8.47% 7.24% 4.80% 4.29% -
ROE 10.05% 6.62% 3.04% 8.44% 4.73% 2.18% 0.88% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 97.58 60.63 26.40 85.77 54.34 36.58 16.74 223.54%
EPS 9.55 6.22 2.77 7.43 4.02 1.85 0.74 449.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.94 0.91 0.88 0.85 0.85 0.84 8.54%
Adjusted Per Share Value based on latest NOSH - 394,310
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 50.70 31.50 13.74 44.63 28.30 19.05 8.76 222.01%
EPS 4.96 3.23 1.44 3.87 2.09 0.96 0.39 444.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4936 0.4884 0.4734 0.4579 0.4426 0.4425 0.4395 8.03%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.955 0.85 0.59 0.505 0.45 0.49 0.415 -
P/RPS 0.98 1.40 2.23 0.59 0.83 1.34 2.48 -46.11%
P/EPS 10.00 13.67 21.30 6.80 11.19 26.49 56.08 -68.28%
EY 10.00 7.32 4.69 14.71 8.93 3.78 1.78 215.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.90 0.65 0.57 0.53 0.58 0.49 61.89%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 28/08/14 29/05/14 28/02/14 27/11/13 27/08/13 28/05/13 -
Price 1.15 0.965 0.85 0.49 0.48 0.475 0.535 -
P/RPS 1.18 1.59 3.22 0.57 0.88 1.30 3.20 -48.54%
P/EPS 12.04 15.51 30.69 6.59 11.94 25.68 72.30 -69.69%
EY 8.30 6.45 3.26 15.16 8.38 3.89 1.38 230.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.03 0.93 0.56 0.56 0.56 0.64 52.83%

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