[MITRA] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 95.12%
YoY- 45.57%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 358,475 262,147 144,626 99,068 600,907 446,272 330,929 5.44%
PBT 18,002 10,371 4,364 -1,879 -66,356 -44,111 -16,294 -
Tax -7,684 -5,837 -2,676 -831 11,839 -5,791 -3,983 54.66%
NP 10,318 4,534 1,688 -2,710 -54,517 -49,902 -20,277 -
-
NP to SH 10,262 5,530 2,376 -2,334 -47,876 -47,166 -18,833 -
-
Tax Rate 42.68% 56.28% 61.32% - - - - -
Total Cost 348,157 257,613 142,938 101,778 655,424 496,174 351,206 -0.57%
-
Net Worth 771,625 759,484 730,007 746,975 764,586 782,873 827,394 -4.52%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 4,148 - - - - - - -
Div Payout % 40.43% - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 771,625 759,484 730,007 746,975 764,586 782,873 827,394 -4.52%
NOSH 896,148 896,148 896,148 896,148 896,148 896,148 896,148 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 2.88% 1.73% 1.17% -2.74% -9.07% -11.18% -6.13% -
ROE 1.33% 0.73% 0.33% -0.31% -6.26% -6.02% -2.28% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 43.21 31.41 17.04 11.27 67.59 50.16 37.20 10.44%
EPS 1.21 0.65 0.27 -0.27 -5.38 -5.30 -2.12 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.91 0.86 0.85 0.86 0.88 0.93 0.00%
Adjusted Per Share Value based on latest NOSH - 896,148
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 47.27 34.57 19.07 13.06 79.25 58.85 43.64 5.44%
EPS 1.35 0.73 0.31 -0.31 -6.31 -6.22 -2.48 -
DPS 0.55 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0176 1.0016 0.9627 0.9851 1.0083 1.0324 1.0911 -4.52%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.275 0.205 0.19 0.16 0.285 0.27 0.345 -
P/RPS 0.64 0.65 1.12 1.42 0.42 0.54 0.93 -21.96%
P/EPS 22.23 30.94 67.88 -60.24 -5.29 -5.09 -16.30 -
EY 4.50 3.23 1.47 -1.66 -18.89 -19.64 -6.14 -
DY 1.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.23 0.22 0.19 0.33 0.31 0.37 -12.99%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 10/03/21 25/11/20 24/08/20 25/06/20 27/02/20 27/11/19 29/08/19 -
Price 0.315 0.22 0.20 0.195 0.255 0.275 0.28 -
P/RPS 0.73 0.70 1.17 1.73 0.38 0.55 0.75 -1.77%
P/EPS 25.47 33.20 71.45 -73.42 -4.74 -5.19 -13.23 -
EY 3.93 3.01 1.40 -1.36 -21.12 -19.28 -7.56 -
DY 1.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.24 0.23 0.23 0.30 0.31 0.30 8.66%

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