[MITRA] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -0.99%
YoY- 24.8%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 74,524 53,542 33,386 63,388 58,353 60,717 79,373 -4.10%
PBT 5,565 4,541 3,956 13,215 17,709 11,862 13,966 -45.75%
Tax -2,631 -1,497 -1,273 -2,381 -6,422 -3,143 -3,797 -21.64%
NP 2,934 3,044 2,683 10,834 11,287 8,719 10,169 -56.23%
-
NP to SH 1,072 2,869 2,833 11,147 11,259 8,530 9,859 -77.12%
-
Tax Rate 47.28% 32.97% 32.18% 18.02% 36.26% 26.50% 27.19% -
Total Cost 71,590 50,498 30,703 52,554 47,066 51,998 69,204 2.27%
-
Net Worth 313,659 330,131 330,516 327,655 316,042 310,644 294,779 4.21%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 19,738 - - - -
Div Payout % - - - 177.07% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 313,659 330,131 330,516 327,655 316,042 310,644 294,779 4.21%
NOSH 397,037 393,013 393,472 394,765 395,052 127,313 123,856 116.94%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.94% 5.69% 8.04% 17.09% 19.34% 14.36% 12.81% -
ROE 0.34% 0.87% 0.86% 3.40% 3.56% 2.75% 3.34% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 18.77 13.62 8.48 16.06 14.77 47.69 64.08 -55.79%
EPS 0.27 0.73 0.72 2.83 2.85 6.70 7.96 -89.45%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.79 0.84 0.84 0.83 0.80 2.44 2.38 -51.96%
Adjusted Per Share Value based on latest NOSH - 394,765
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 9.83 7.06 4.40 8.36 7.70 8.01 10.47 -4.10%
EPS 0.14 0.38 0.37 1.47 1.48 1.12 1.30 -77.27%
DPS 0.00 0.00 0.00 2.60 0.00 0.00 0.00 -
NAPS 0.4136 0.4354 0.4359 0.4321 0.4168 0.4097 0.3887 4.21%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.46 0.57 0.56 0.47 0.41 0.68 1.01 -
P/RPS 2.45 4.18 6.60 2.93 2.78 1.43 1.58 33.86%
P/EPS 170.37 78.08 77.78 16.64 14.39 10.15 12.69 462.21%
EY 0.59 1.28 1.29 6.01 6.95 9.85 7.88 -82.15%
DY 0.00 0.00 0.00 10.64 0.00 0.00 0.00 -
P/NAPS 0.58 0.68 0.67 0.57 0.51 0.28 0.42 23.93%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 27/08/12 29/05/12 28/02/12 25/11/11 25/08/11 27/05/11 -
Price 0.45 0.51 0.57 0.57 0.47 0.50 1.07 -
P/RPS 2.40 3.74 6.72 3.55 3.18 1.05 1.67 27.26%
P/EPS 166.67 69.86 79.17 20.19 16.49 7.46 13.44 433.31%
EY 0.60 1.43 1.26 4.95 6.06 13.40 7.44 -81.24%
DY 0.00 0.00 0.00 8.77 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.68 0.69 0.59 0.20 0.45 17.01%

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