[MITRA] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 1351.92%
YoY- 190.63%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 155,945 77,629 57,882 34,891 46,536 45,233 55,421 98.93%
PBT 25,414 28,440 4,550 2,171 650 -67 2,481 369.66%
Tax -5,404 -7,619 -1,187 -874 -727 220 -882 233.73%
NP 20,010 20,821 3,363 1,297 -77 153 1,599 436.53%
-
NP to SH 17,827 19,028 3,048 1,302 -104 405 1,572 402.53%
-
Tax Rate 21.26% 26.79% 26.09% 40.26% 111.85% - 35.55% -
Total Cost 135,935 56,808 54,519 33,594 46,613 45,080 53,822 85.14%
-
Net Worth 251,658 239,556 222,014 214,893 203,466 217,687 219,824 9.40%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 12,216 - - - - - - -
Div Payout % 68.53% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 251,658 239,556 222,014 214,893 203,466 217,687 219,824 9.40%
NOSH 122,164 124,122 125,432 126,407 121,111 126,562 127,804 -2.95%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.83% 26.82% 5.81% 3.72% -0.17% 0.34% 2.89% -
ROE 7.08% 7.94% 1.37% 0.61% -0.05% 0.19% 0.72% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 127.65 62.54 46.15 27.60 38.42 35.74 43.36 105.00%
EPS 14.60 15.33 2.43 1.03 -0.08 0.32 1.23 418.01%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.93 1.77 1.70 1.68 1.72 1.72 12.74%
Adjusted Per Share Value based on latest NOSH - 126,407
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 20.09 10.00 7.46 4.50 6.00 5.83 7.14 98.93%
EPS 2.30 2.45 0.39 0.17 -0.01 0.05 0.20 407.22%
DPS 1.57 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3242 0.3086 0.286 0.2769 0.2621 0.2805 0.2832 9.40%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.25 0.24 0.22 0.22 0.21 0.22 0.24 -
P/RPS 0.20 0.38 0.48 0.80 0.55 0.62 0.55 -48.95%
P/EPS 1.71 1.57 9.05 21.36 -244.55 68.75 19.51 -80.18%
EY 58.37 63.88 11.05 4.68 -0.41 1.45 5.13 403.64%
DY 40.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.12 0.12 0.13 0.13 0.13 0.14 -9.74%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 26/11/09 27/08/09 28/05/09 26/02/09 26/11/08 29/08/08 -
Price 0.30 0.25 0.26 0.20 0.16 0.22 0.22 -
P/RPS 0.24 0.40 0.56 0.72 0.42 0.62 0.51 -39.41%
P/EPS 2.06 1.63 10.70 19.42 -186.32 68.75 17.89 -76.23%
EY 48.64 61.32 9.35 5.15 -0.54 1.45 5.59 321.38%
DY 33.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.13 0.15 0.12 0.10 0.13 0.13 9.98%

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