[MITRA] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -6.31%
YoY- 17241.35%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 83,362 97,046 64,285 155,945 77,629 57,882 34,891 78.62%
PBT 22,168 24,705 13,845 25,414 28,440 4,550 2,171 369.99%
Tax -5,730 -6,124 -3,779 -5,404 -7,619 -1,187 -874 249.89%
NP 16,438 18,581 10,066 20,010 20,821 3,363 1,297 442.75%
-
NP to SH 15,920 16,090 8,936 17,827 19,028 3,048 1,302 429.93%
-
Tax Rate 25.85% 24.79% 27.30% 21.26% 26.79% 26.09% 40.26% -
Total Cost 66,924 78,465 54,219 135,935 56,808 54,519 33,594 58.25%
-
Net Worth 271,746 267,966 255,487 251,658 239,556 222,014 214,893 16.92%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 12,216 - - - -
Div Payout % - - - 68.53% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 271,746 267,966 255,487 251,658 239,556 222,014 214,893 16.92%
NOSH 120,241 120,164 121,084 122,164 124,122 125,432 126,407 -3.27%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 19.72% 19.15% 15.66% 12.83% 26.82% 5.81% 3.72% -
ROE 5.86% 6.00% 3.50% 7.08% 7.94% 1.37% 0.61% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 69.33 80.76 53.09 127.65 62.54 46.15 27.60 84.68%
EPS 13.24 13.39 7.38 14.60 15.33 2.43 1.03 447.88%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.26 2.23 2.11 2.06 1.93 1.77 1.70 20.88%
Adjusted Per Share Value based on latest NOSH - 122,164
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.99 12.80 8.48 20.57 10.24 7.63 4.60 78.61%
EPS 2.10 2.12 1.18 2.35 2.51 0.40 0.17 433.55%
DPS 0.00 0.00 0.00 1.61 0.00 0.00 0.00 -
NAPS 0.3584 0.3534 0.3369 0.3319 0.3159 0.2928 0.2834 16.92%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.50 0.53 0.48 0.25 0.24 0.22 0.22 -
P/RPS 0.72 0.66 0.90 0.20 0.38 0.48 0.80 -6.77%
P/EPS 3.78 3.96 6.50 1.71 1.57 9.05 21.36 -68.44%
EY 26.48 25.26 15.38 58.37 63.88 11.05 4.68 217.19%
DY 0.00 0.00 0.00 40.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.23 0.12 0.12 0.12 0.13 41.96%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 26/05/10 23/02/10 26/11/09 27/08/09 28/05/09 -
Price 0.51 0.45 0.48 0.30 0.25 0.26 0.20 -
P/RPS 0.74 0.56 0.90 0.24 0.40 0.56 0.72 1.84%
P/EPS 3.85 3.36 6.50 2.06 1.63 10.70 19.42 -65.96%
EY 25.96 29.76 15.38 48.64 61.32 9.35 5.15 193.70%
DY 0.00 0.00 0.00 33.33 0.00 0.00 0.00 -
P/NAPS 0.23 0.20 0.23 0.15 0.13 0.15 0.12 54.23%

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