[MITRA] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -43.89%
YoY- -49.9%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 58,353 60,717 79,373 87,175 83,362 97,046 64,285 -6.24%
PBT 17,709 11,862 13,966 15,992 22,168 24,705 13,845 17.81%
Tax -6,422 -3,143 -3,797 -4,844 -5,730 -6,124 -3,779 42.36%
NP 11,287 8,719 10,169 11,148 16,438 18,581 10,066 7.92%
-
NP to SH 11,259 8,530 9,859 8,932 15,920 16,090 8,936 16.63%
-
Tax Rate 36.26% 26.50% 27.19% 30.29% 25.85% 24.79% 27.30% -
Total Cost 47,066 51,998 69,204 76,027 66,924 78,465 54,219 -8.99%
-
Net Worth 316,042 310,644 294,779 240,418 271,746 267,966 255,487 15.21%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 14,425 - - - -
Div Payout % - - - 161.50% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 316,042 310,644 294,779 240,418 271,746 267,966 255,487 15.21%
NOSH 395,052 127,313 123,856 120,209 120,241 120,164 121,084 119.81%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 19.34% 14.36% 12.81% 12.79% 19.72% 19.15% 15.66% -
ROE 3.56% 2.75% 3.34% 3.72% 5.86% 6.00% 3.50% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 14.77 47.69 64.08 72.52 69.33 80.76 53.09 -57.35%
EPS 2.85 6.70 7.96 2.26 13.24 13.39 7.38 -46.93%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 0.80 2.44 2.38 2.00 2.26 2.23 2.11 -47.58%
Adjusted Per Share Value based on latest NOSH - 120,209
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.70 8.01 10.47 11.50 10.99 12.80 8.48 -6.22%
EPS 1.48 1.12 1.30 1.18 2.10 2.12 1.18 16.28%
DPS 0.00 0.00 0.00 1.90 0.00 0.00 0.00 -
NAPS 0.4168 0.4097 0.3887 0.3171 0.3584 0.3534 0.3369 15.22%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.41 0.68 1.01 0.55 0.50 0.53 0.48 -
P/RPS 2.78 1.43 1.58 0.76 0.72 0.66 0.90 111.95%
P/EPS 14.39 10.15 12.69 7.40 3.78 3.96 6.50 69.78%
EY 6.95 9.85 7.88 13.51 26.48 25.26 15.38 -41.08%
DY 0.00 0.00 0.00 21.82 0.00 0.00 0.00 -
P/NAPS 0.51 0.28 0.42 0.28 0.22 0.24 0.23 69.96%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 25/08/11 27/05/11 25/02/11 29/11/10 26/08/10 26/05/10 -
Price 0.47 0.50 1.07 0.89 0.51 0.45 0.48 -
P/RPS 3.18 1.05 1.67 1.23 0.74 0.56 0.90 131.80%
P/EPS 16.49 7.46 13.44 11.98 3.85 3.36 6.50 85.90%
EY 6.06 13.40 7.44 8.35 25.96 29.76 15.38 -46.22%
DY 0.00 0.00 0.00 13.48 0.00 0.00 0.00 -
P/NAPS 0.59 0.20 0.45 0.45 0.23 0.20 0.23 87.28%

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