[MITRA] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -83.63%
YoY- 3.64%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 338,444 214,568 144,417 66,410 250,542 161,451 86,927 146.87%
PBT 40,295 20,878 10,356 4,126 27,837 14,061 8,497 181.46%
Tax -11,642 -5,348 -3,422 -1,280 -8,957 -5,401 -2,770 159.75%
NP 28,653 15,530 6,934 2,846 18,880 8,660 5,727 191.66%
-
NP to SH 29,317 15,872 7,303 2,936 17,930 6,774 5,702 197.00%
-
Tax Rate 28.89% 25.62% 33.04% 31.02% 32.18% 38.41% 32.60% -
Total Cost 309,791 199,038 137,483 63,564 231,662 152,791 81,200 143.56%
-
Net Worth 347,226 335,602 335,543 333,275 331,238 311,131 330,322 3.37%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 347,226 335,602 335,543 333,275 331,238 311,131 330,322 3.37%
NOSH 394,576 394,825 394,756 396,756 394,331 393,837 393,241 0.22%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.47% 7.24% 4.80% 4.29% 7.54% 5.36% 6.59% -
ROE 8.44% 4.73% 2.18% 0.88% 5.41% 2.18% 1.73% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 85.77 54.34 36.58 16.74 63.54 40.99 22.11 146.27%
EPS 7.43 4.02 1.85 0.74 4.54 1.72 1.45 196.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.85 0.85 0.84 0.84 0.79 0.84 3.14%
Adjusted Per Share Value based on latest NOSH - 396,756
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 44.63 28.30 19.05 8.76 33.04 21.29 11.46 146.91%
EPS 3.87 2.09 0.96 0.39 2.36 0.89 0.75 197.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4579 0.4426 0.4425 0.4395 0.4368 0.4103 0.4356 3.37%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.505 0.45 0.49 0.415 0.43 0.46 0.57 -
P/RPS 0.59 0.83 1.34 2.48 0.68 1.12 2.58 -62.50%
P/EPS 6.80 11.19 26.49 56.08 9.46 26.74 39.31 -68.85%
EY 14.71 8.93 3.78 1.78 10.57 3.74 2.54 221.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.53 0.58 0.49 0.51 0.58 0.68 -11.06%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 27/11/13 27/08/13 28/05/13 26/02/13 26/11/12 27/08/12 -
Price 0.49 0.48 0.475 0.535 0.41 0.45 0.51 -
P/RPS 0.57 0.88 1.30 3.20 0.65 1.10 2.31 -60.55%
P/EPS 6.59 11.94 25.68 72.30 9.02 26.16 35.17 -67.15%
EY 15.16 8.38 3.89 1.38 11.09 3.82 2.84 204.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.56 0.64 0.49 0.57 0.61 -5.52%

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