[MITRA] QoQ Quarter Result on 31-Dec-2019 [#4]

Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 97.49%
YoY- -107.1%
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 117,521 45,558 99,068 154,635 115,342 145,353 185,577 -26.19%
PBT 6,008 6,243 -1,879 -22,247 -27,818 -13,304 -2,989 -
Tax -3,161 -1,845 -831 17,630 -1,808 -1,988 -1,995 35.79%
NP 2,847 4,398 -2,710 -4,617 -29,626 -15,292 -4,984 -
-
NP to SH 3,153 4,711 -2,334 -710 -28,333 -14,545 -4,288 -
-
Tax Rate 52.61% 29.55% - - - - - -
Total Cost 114,674 41,160 101,778 159,252 144,968 160,645 190,561 -28.65%
-
Net Worth 759,484 730,007 746,975 764,586 782,873 827,394 845,188 -6.86%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 759,484 730,007 746,975 764,586 782,873 827,394 845,188 -6.86%
NOSH 896,148 896,148 896,148 896,148 896,148 896,148 896,148 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 2.42% 9.65% -2.74% -2.99% -25.69% -10.52% -2.69% -
ROE 0.42% 0.65% -0.31% -0.09% -3.62% -1.76% -0.51% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 14.08 5.37 11.27 17.39 12.97 16.34 20.86 -22.99%
EPS 0.38 0.55 -0.27 -0.08 -3.18 -1.63 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.86 0.85 0.86 0.88 0.93 0.95 -2.81%
Adjusted Per Share Value based on latest NOSH - 896,148
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 15.14 5.87 12.76 19.92 14.86 18.73 23.91 -26.19%
EPS 0.41 0.61 -0.30 -0.09 -3.65 -1.87 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9785 0.9406 0.9624 0.9851 1.0087 1.066 1.089 -6.86%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.205 0.19 0.16 0.285 0.27 0.345 0.395 -
P/RPS 1.46 3.54 1.42 1.64 2.08 2.11 1.89 -15.77%
P/EPS 54.26 34.23 -60.24 -356.87 -8.48 -21.10 -81.95 -
EY 1.84 2.92 -1.66 -0.28 -11.80 -4.74 -1.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.19 0.33 0.31 0.37 0.42 -32.99%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 24/08/20 25/06/20 27/02/20 27/11/19 29/08/19 03/06/19 -
Price 0.22 0.20 0.195 0.255 0.275 0.28 0.33 -
P/RPS 1.56 3.73 1.73 1.47 2.12 1.71 1.58 -0.84%
P/EPS 58.23 36.04 -73.42 -319.31 -8.63 -17.13 -68.47 -
EY 1.72 2.77 -1.36 -0.31 -11.58 -5.84 -1.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.23 0.30 0.31 0.30 0.35 -22.18%

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