[MITRA] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 44.56%
YoY- 151.26%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 248,595 190,981 132,054 297,379 234,201 153,868 77,081 118.13%
PBT 26,134 28,987 30,605 9,950 5,716 1,032 -541 -
Tax -10,113 -9,707 -8,858 -3,126 -1,048 -251 -91 2204.87%
NP 16,021 19,280 21,747 6,824 4,668 781 -632 -
-
NP to SH 16,567 19,702 21,953 7,413 5,128 1,111 -533 -
-
Tax Rate 38.70% 33.49% 28.94% 31.42% 18.33% 24.32% - -
Total Cost 232,574 171,701 110,307 290,555 229,533 153,087 77,713 107.53%
-
Net Worth 770,251 779,976 782,577 767,817 779,842 747,104 752,438 1.57%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 3,839 - - - -
Div Payout % - - - 51.79% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 770,251 779,976 782,577 767,817 779,842 747,104 752,438 1.57%
NOSH 776,148 776,148 776,148 896,148 896,148 896,148 896,148 -9.13%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 6.44% 10.10% 16.47% 2.29% 1.99% 0.51% -0.82% -
ROE 2.15% 2.53% 2.81% 0.97% 0.66% 0.15% -0.07% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 32.60 24.98 17.21 38.73 29.73 19.15 9.53 126.86%
EPS 2.17 2.57 2.86 0.94 0.64 0.14 -0.07 -
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 1.01 1.02 1.02 1.00 0.99 0.93 0.93 5.65%
Adjusted Per Share Value based on latest NOSH - 896,148
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 32.03 24.61 17.01 38.31 30.17 19.82 9.93 118.15%
EPS 2.13 2.54 2.83 0.96 0.66 0.14 -0.07 -
DPS 0.00 0.00 0.00 0.49 0.00 0.00 0.00 -
NAPS 0.9924 1.0049 1.0083 0.9893 1.0048 0.9626 0.9695 1.56%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.275 0.255 0.235 0.235 0.19 0.21 0.22 -
P/RPS 0.84 1.02 1.37 0.61 0.64 1.10 2.31 -49.02%
P/EPS 12.66 9.90 8.21 24.34 29.19 151.85 -333.95 -
EY 7.90 10.10 12.18 4.11 3.43 0.66 -0.30 -
DY 0.00 0.00 0.00 2.13 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.23 0.24 0.19 0.23 0.24 8.16%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 28/08/23 26/05/23 28/02/23 29/11/22 24/08/22 30/05/22 -
Price 0.255 0.30 0.26 0.23 0.20 0.21 0.22 -
P/RPS 0.78 1.20 1.51 0.59 0.67 1.10 2.31 -51.47%
P/EPS 11.74 11.64 9.09 23.82 30.72 151.85 -333.95 -
EY 8.52 8.59 11.01 4.20 3.25 0.66 -0.30 -
DY 0.00 0.00 0.00 2.17 0.00 0.00 0.00 -
P/NAPS 0.25 0.29 0.25 0.23 0.20 0.23 0.24 2.75%

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