[MITRA] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
10-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 50.05%
YoY- 766.34%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 61,249 62,947 80,973 96,328 117,521 45,558 99,068 -27.40%
PBT 63 1,452 -478 7,630 6,008 6,243 -1,879 -
Tax -928 -676 -632 -1,847 -3,161 -1,845 -831 7.63%
NP -865 776 -1,110 5,783 2,847 4,398 -2,710 -53.26%
-
NP to SH -788 781 -901 4,731 3,153 4,711 -2,334 -51.48%
-
Tax Rate 1,473.02% 46.56% - 24.21% 52.61% 29.55% - -
Total Cost 62,114 62,171 82,083 90,545 114,674 41,160 101,778 -28.02%
-
Net Worth 773,320 781,735 774,735 771,625 759,484 730,007 746,975 2.33%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 4,148 - - - -
Div Payout % - - - 87.69% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 773,320 781,735 774,735 771,625 759,484 730,007 746,975 2.33%
NOSH 896,148 896,148 896,148 896,148 896,148 896,148 896,148 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -1.41% 1.23% -1.37% 6.00% 2.42% 9.65% -2.74% -
ROE -0.10% 0.10% -0.12% 0.61% 0.42% 0.65% -0.31% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 7.45 7.65 9.82 11.61 14.08 5.37 11.27 -24.09%
EPS -0.10 0.09 -0.11 0.57 0.38 0.55 -0.27 -48.39%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.94 0.95 0.94 0.93 0.91 0.86 0.85 6.93%
Adjusted Per Share Value based on latest NOSH - 896,148
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 7.89 8.11 10.43 12.41 15.14 5.87 12.76 -27.39%
EPS -0.10 0.10 -0.12 0.61 0.41 0.61 -0.30 -51.89%
DPS 0.00 0.00 0.00 0.53 0.00 0.00 0.00 -
NAPS 0.9964 1.0072 0.9982 0.9942 0.9785 0.9406 0.9624 2.33%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.25 0.255 0.335 0.275 0.205 0.19 0.16 -
P/RPS 3.36 3.33 3.41 2.37 1.46 3.54 1.42 77.47%
P/EPS -261.00 268.67 -306.44 48.23 54.26 34.23 -60.24 165.53%
EY -0.38 0.37 -0.33 2.07 1.84 2.92 -1.66 -62.54%
DY 0.00 0.00 0.00 1.82 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.36 0.30 0.23 0.22 0.19 26.37%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 08/09/21 31/05/21 10/03/21 25/11/20 24/08/20 25/06/20 -
Price 0.245 0.26 0.29 0.315 0.22 0.20 0.195 -
P/RPS 3.29 3.40 2.95 2.71 1.56 3.73 1.73 53.43%
P/EPS -255.78 273.94 -265.28 55.24 58.23 36.04 -73.42 129.63%
EY -0.39 0.37 -0.38 1.81 1.72 2.77 -1.36 -56.48%
DY 0.00 0.00 0.00 1.59 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.31 0.34 0.24 0.23 0.23 8.50%

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