[MITRA] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 80.06%
YoY- 427.89%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 79,373 87,175 83,362 97,046 64,285 155,945 77,629 1.49%
PBT 13,966 15,992 22,168 24,705 13,845 25,414 28,440 -37.78%
Tax -3,797 -4,844 -5,730 -6,124 -3,779 -5,404 -7,619 -37.16%
NP 10,169 11,148 16,438 18,581 10,066 20,010 20,821 -38.00%
-
NP to SH 9,859 8,932 15,920 16,090 8,936 17,827 19,028 -35.51%
-
Tax Rate 27.19% 30.29% 25.85% 24.79% 27.30% 21.26% 26.79% -
Total Cost 69,204 76,027 66,924 78,465 54,219 135,935 56,808 14.07%
-
Net Worth 294,779 240,418 271,746 267,966 255,487 251,658 239,556 14.84%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 14,425 - - - 12,216 - -
Div Payout % - 161.50% - - - 68.53% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 294,779 240,418 271,746 267,966 255,487 251,658 239,556 14.84%
NOSH 123,856 120,209 120,241 120,164 121,084 122,164 124,122 -0.14%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 12.81% 12.79% 19.72% 19.15% 15.66% 12.83% 26.82% -
ROE 3.34% 3.72% 5.86% 6.00% 3.50% 7.08% 7.94% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 64.08 72.52 69.33 80.76 53.09 127.65 62.54 1.63%
EPS 7.96 2.26 13.24 13.39 7.38 14.60 15.33 -35.42%
DPS 0.00 12.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.38 2.00 2.26 2.23 2.11 2.06 1.93 15.00%
Adjusted Per Share Value based on latest NOSH - 120,164
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 10.23 11.23 10.74 12.50 8.28 20.09 10.00 1.52%
EPS 1.27 1.15 2.05 2.07 1.15 2.30 2.45 -35.49%
DPS 0.00 1.86 0.00 0.00 0.00 1.57 0.00 -
NAPS 0.3798 0.3098 0.3501 0.3453 0.3292 0.3242 0.3086 14.85%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.01 0.55 0.50 0.53 0.48 0.25 0.24 -
P/RPS 1.58 0.76 0.72 0.66 0.90 0.20 0.38 158.79%
P/EPS 12.69 7.40 3.78 3.96 6.50 1.71 1.57 303.26%
EY 7.88 13.51 26.48 25.26 15.38 58.37 63.88 -75.25%
DY 0.00 21.82 0.00 0.00 0.00 40.00 0.00 -
P/NAPS 0.42 0.28 0.22 0.24 0.23 0.12 0.12 130.69%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 29/11/10 26/08/10 26/05/10 23/02/10 26/11/09 -
Price 1.07 0.89 0.51 0.45 0.48 0.30 0.25 -
P/RPS 1.67 1.23 0.74 0.56 0.90 0.24 0.40 159.50%
P/EPS 13.44 11.98 3.85 3.36 6.50 2.06 1.63 308.66%
EY 7.44 8.35 25.96 29.76 15.38 48.64 61.32 -75.52%
DY 0.00 13.48 0.00 0.00 0.00 33.33 0.00 -
P/NAPS 0.45 0.45 0.23 0.20 0.23 0.15 0.13 129.00%

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