[MITRA] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -108.78%
YoY- 61.4%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 288,717 205,169 143,920 80,973 358,475 262,147 144,626 58.34%
PBT -11,863 1,036 973 -478 18,002 10,371 4,364 -
Tax -2,893 -2,236 -1,309 -632 -7,684 -5,837 -2,676 5.32%
NP -14,756 -1,200 -336 -1,110 10,318 4,534 1,688 -
-
NP to SH -14,461 -909 -122 -901 10,262 5,530 2,376 -
-
Tax Rate - 215.83% 134.53% - 42.68% 56.28% 61.32% -
Total Cost 303,473 206,369 144,256 82,083 348,157 257,613 142,938 64.96%
-
Net Worth 751,808 773,320 781,735 774,735 771,625 759,484 730,007 1.97%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - 4,148 - - -
Div Payout % - - - - 40.43% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 751,808 773,320 781,735 774,735 771,625 759,484 730,007 1.97%
NOSH 896,148 896,148 896,148 896,148 896,148 896,148 896,148 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -5.11% -0.58% -0.23% -1.37% 2.88% 1.73% 1.17% -
ROE -1.92% -0.12% -0.02% -0.12% 1.33% 0.73% 0.33% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 35.33 24.94 17.49 9.82 43.21 31.41 17.04 62.38%
EPS -1.76 -0.11 -0.01 -0.11 1.21 0.65 0.27 -
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.92 0.94 0.95 0.94 0.93 0.91 0.86 4.58%
Adjusted Per Share Value based on latest NOSH - 896,148
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 37.20 26.43 18.54 10.43 46.19 33.78 18.63 58.37%
EPS -1.86 -0.12 -0.02 -0.12 1.32 0.71 0.31 -
DPS 0.00 0.00 0.00 0.00 0.53 0.00 0.00 -
NAPS 0.9686 0.9964 1.0072 0.9982 0.9942 0.9785 0.9406 1.96%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.245 0.25 0.255 0.335 0.275 0.205 0.19 -
P/RPS 0.69 1.00 1.46 3.41 0.64 0.65 1.12 -27.53%
P/EPS -13.84 -226.26 -1,719.95 -306.44 22.23 30.94 67.88 -
EY -7.22 -0.44 -0.06 -0.33 4.50 3.23 1.47 -
DY 0.00 0.00 0.00 0.00 1.82 0.00 0.00 -
P/NAPS 0.27 0.27 0.27 0.36 0.30 0.23 0.22 14.58%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 29/11/21 08/09/21 31/05/21 10/03/21 25/11/20 24/08/20 -
Price 0.245 0.245 0.26 0.29 0.315 0.22 0.20 -
P/RPS 0.69 0.98 1.49 2.95 0.73 0.70 1.17 -29.60%
P/EPS -13.84 -221.73 -1,753.68 -265.28 25.47 33.20 71.45 -
EY -7.22 -0.45 -0.06 -0.38 3.93 3.01 1.40 -
DY 0.00 0.00 0.00 0.00 1.59 0.00 0.00 -
P/NAPS 0.27 0.26 0.27 0.31 0.34 0.24 0.23 11.24%

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