[MITRA] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 96.22%
YoY- 699.35%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 134,719 104,169 123,875 70,151 78,007 66,410 89,091 31.84%
PBT 18,357 14,356 19,416 10,522 6,230 4,126 13,776 21.15%
Tax -5,035 -3,410 -6,293 -1,926 -2,142 -1,280 -3,556 26.17%
NP 13,322 10,946 13,123 8,596 4,088 2,846 10,220 19.38%
-
NP to SH 13,579 10,928 13,446 8,569 4,367 2,936 11,155 14.04%
-
Tax Rate 27.43% 23.75% 32.41% 18.30% 34.38% 31.02% 25.81% -
Total Cost 121,397 93,223 110,752 61,555 73,919 63,564 78,871 33.41%
-
Net Worth 369,978 359,006 346,993 334,112 334,409 333,275 331,483 7.62%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 369,978 359,006 346,993 334,112 334,409 333,275 331,483 7.62%
NOSH 393,594 394,512 394,310 393,073 393,423 396,756 394,623 -0.17%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.89% 10.51% 10.59% 12.25% 5.24% 4.29% 11.47% -
ROE 3.67% 3.04% 3.88% 2.56% 1.31% 0.88% 3.37% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 34.23 26.40 31.42 17.85 19.83 16.74 22.58 32.06%
EPS 3.45 2.77 3.41 2.18 1.11 0.74 2.83 14.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.91 0.88 0.85 0.85 0.84 0.84 7.80%
Adjusted Per Share Value based on latest NOSH - 393,073
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 17.36 13.42 15.96 9.04 10.05 8.56 11.48 31.84%
EPS 1.75 1.41 1.73 1.10 0.56 0.38 1.44 13.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4767 0.4625 0.4471 0.4305 0.4309 0.4294 0.4271 7.62%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.85 0.59 0.505 0.45 0.49 0.415 0.43 -
P/RPS 2.48 2.23 1.61 2.52 2.47 2.48 1.90 19.49%
P/EPS 24.64 21.30 14.81 20.64 44.14 56.08 15.21 38.05%
EY 4.06 4.69 6.75 4.84 2.27 1.78 6.57 -27.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.65 0.57 0.53 0.58 0.49 0.51 46.18%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 28/02/14 27/11/13 27/08/13 28/05/13 26/02/13 -
Price 0.965 0.85 0.49 0.48 0.475 0.535 0.41 -
P/RPS 2.82 3.22 1.56 2.69 2.40 3.20 1.82 34.00%
P/EPS 27.97 30.69 14.37 22.02 42.79 72.30 14.50 55.14%
EY 3.58 3.26 6.96 4.54 2.34 1.38 6.89 -35.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.93 0.56 0.56 0.56 0.64 0.49 64.31%

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