[MITRA] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -62.64%
YoY- -90.48%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 78,007 66,410 89,091 74,524 53,542 33,386 63,388 14.85%
PBT 6,230 4,126 13,776 5,565 4,541 3,956 13,215 -39.45%
Tax -2,142 -1,280 -3,556 -2,631 -1,497 -1,273 -2,381 -6.81%
NP 4,088 2,846 10,220 2,934 3,044 2,683 10,834 -47.81%
-
NP to SH 4,367 2,936 11,155 1,072 2,869 2,833 11,147 -46.48%
-
Tax Rate 34.38% 31.02% 25.81% 47.28% 32.97% 32.18% 18.02% -
Total Cost 73,919 63,564 78,871 71,590 50,498 30,703 52,554 25.56%
-
Net Worth 334,409 333,275 331,483 313,659 330,131 330,516 327,655 1.37%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - 19,738 -
Div Payout % - - - - - - 177.07% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 334,409 333,275 331,483 313,659 330,131 330,516 327,655 1.37%
NOSH 393,423 396,756 394,623 397,037 393,013 393,472 394,765 -0.22%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.24% 4.29% 11.47% 3.94% 5.69% 8.04% 17.09% -
ROE 1.31% 0.88% 3.37% 0.34% 0.87% 0.86% 3.40% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 19.83 16.74 22.58 18.77 13.62 8.48 16.06 15.10%
EPS 1.11 0.74 2.83 0.27 0.73 0.72 2.83 -46.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.85 0.84 0.84 0.79 0.84 0.84 0.83 1.60%
Adjusted Per Share Value based on latest NOSH - 397,037
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.29 8.76 11.75 9.83 7.06 4.40 8.36 14.86%
EPS 0.58 0.39 1.47 0.14 0.38 0.37 1.47 -46.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.60 -
NAPS 0.441 0.4395 0.4371 0.4136 0.4354 0.4359 0.4321 1.36%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.49 0.415 0.43 0.46 0.57 0.56 0.47 -
P/RPS 2.47 2.48 1.90 2.45 4.18 6.60 2.93 -10.77%
P/EPS 44.14 56.08 15.21 170.37 78.08 77.78 16.64 91.73%
EY 2.27 1.78 6.57 0.59 1.28 1.29 6.01 -47.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.64 -
P/NAPS 0.58 0.49 0.51 0.58 0.68 0.67 0.57 1.16%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 28/05/13 26/02/13 26/11/12 27/08/12 29/05/12 28/02/12 -
Price 0.475 0.535 0.41 0.45 0.51 0.57 0.57 -
P/RPS 2.40 3.20 1.82 2.40 3.74 6.72 3.55 -22.98%
P/EPS 42.79 72.30 14.50 166.67 69.86 79.17 20.19 65.07%
EY 2.34 1.38 6.89 0.60 1.43 1.26 4.95 -39.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.77 -
P/NAPS 0.56 0.64 0.49 0.57 0.61 0.68 0.69 -13.00%

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