[MITRA] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -1.06%
YoY- -16.33%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 60,717 79,373 87,175 83,362 97,046 64,285 155,945 -46.77%
PBT 11,862 13,966 15,992 22,168 24,705 13,845 25,414 -39.91%
Tax -3,143 -3,797 -4,844 -5,730 -6,124 -3,779 -5,404 -30.39%
NP 8,719 10,169 11,148 16,438 18,581 10,066 20,010 -42.61%
-
NP to SH 8,530 9,859 8,932 15,920 16,090 8,936 17,827 -38.90%
-
Tax Rate 26.50% 27.19% 30.29% 25.85% 24.79% 27.30% 21.26% -
Total Cost 51,998 69,204 76,027 66,924 78,465 54,219 135,935 -47.39%
-
Net Worth 310,644 294,779 240,418 271,746 267,966 255,487 251,658 15.11%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 14,425 - - - 12,216 -
Div Payout % - - 161.50% - - - 68.53% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 310,644 294,779 240,418 271,746 267,966 255,487 251,658 15.11%
NOSH 127,313 123,856 120,209 120,241 120,164 121,084 122,164 2.79%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 14.36% 12.81% 12.79% 19.72% 19.15% 15.66% 12.83% -
ROE 2.75% 3.34% 3.72% 5.86% 6.00% 3.50% 7.08% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 47.69 64.08 72.52 69.33 80.76 53.09 127.65 -48.22%
EPS 6.70 7.96 2.26 13.24 13.39 7.38 14.60 -40.58%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 10.00 -
NAPS 2.44 2.38 2.00 2.26 2.23 2.11 2.06 11.98%
Adjusted Per Share Value based on latest NOSH - 120,241
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 8.01 10.47 11.50 10.99 12.80 8.48 20.57 -46.76%
EPS 1.12 1.30 1.18 2.10 2.12 1.18 2.35 -39.06%
DPS 0.00 0.00 1.90 0.00 0.00 0.00 1.61 -
NAPS 0.4097 0.3887 0.3171 0.3584 0.3534 0.3369 0.3319 15.11%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.68 1.01 0.55 0.50 0.53 0.48 0.25 -
P/RPS 1.43 1.58 0.76 0.72 0.66 0.90 0.20 272.47%
P/EPS 10.15 12.69 7.40 3.78 3.96 6.50 1.71 228.89%
EY 9.85 7.88 13.51 26.48 25.26 15.38 58.37 -69.56%
DY 0.00 0.00 21.82 0.00 0.00 0.00 40.00 -
P/NAPS 0.28 0.42 0.28 0.22 0.24 0.23 0.12 76.19%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 27/05/11 25/02/11 29/11/10 26/08/10 26/05/10 23/02/10 -
Price 0.50 1.07 0.89 0.51 0.45 0.48 0.30 -
P/RPS 1.05 1.67 1.23 0.74 0.56 0.90 0.24 168.22%
P/EPS 7.46 13.44 11.98 3.85 3.36 6.50 2.06 136.37%
EY 13.40 7.44 8.35 25.96 29.76 15.38 48.64 -57.76%
DY 0.00 0.00 13.48 0.00 0.00 0.00 33.33 -
P/NAPS 0.20 0.45 0.45 0.23 0.20 0.23 0.15 21.20%

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