[MITRA] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -49.87%
YoY- 586.33%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 87,175 83,362 97,046 64,285 155,945 77,629 57,882 31.29%
PBT 15,992 22,168 24,705 13,845 25,414 28,440 4,550 130.63%
Tax -4,844 -5,730 -6,124 -3,779 -5,404 -7,619 -1,187 154.71%
NP 11,148 16,438 18,581 10,066 20,010 20,821 3,363 121.83%
-
NP to SH 8,932 15,920 16,090 8,936 17,827 19,028 3,048 104.38%
-
Tax Rate 30.29% 25.85% 24.79% 27.30% 21.26% 26.79% 26.09% -
Total Cost 76,027 66,924 78,465 54,219 135,935 56,808 54,519 24.74%
-
Net Worth 240,418 271,746 267,966 255,487 251,658 239,556 222,014 5.43%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 14,425 - - - 12,216 - - -
Div Payout % 161.50% - - - 68.53% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 240,418 271,746 267,966 255,487 251,658 239,556 222,014 5.43%
NOSH 120,209 120,241 120,164 121,084 122,164 124,122 125,432 -2.78%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.79% 19.72% 19.15% 15.66% 12.83% 26.82% 5.81% -
ROE 3.72% 5.86% 6.00% 3.50% 7.08% 7.94% 1.37% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 72.52 69.33 80.76 53.09 127.65 62.54 46.15 35.05%
EPS 2.26 13.24 13.39 7.38 14.60 15.33 2.43 -4.70%
DPS 12.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.00 2.26 2.23 2.11 2.06 1.93 1.77 8.46%
Adjusted Per Share Value based on latest NOSH - 121,084
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 11.50 10.99 12.80 8.48 20.57 10.24 7.63 31.35%
EPS 1.18 2.10 2.12 1.18 2.35 2.51 0.40 105.28%
DPS 1.90 0.00 0.00 0.00 1.61 0.00 0.00 -
NAPS 0.3171 0.3584 0.3534 0.3369 0.3319 0.3159 0.2928 5.44%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.55 0.50 0.53 0.48 0.25 0.24 0.22 -
P/RPS 0.76 0.72 0.66 0.90 0.20 0.38 0.48 35.73%
P/EPS 7.40 3.78 3.96 6.50 1.71 1.57 9.05 -12.52%
EY 13.51 26.48 25.26 15.38 58.37 63.88 11.05 14.29%
DY 21.82 0.00 0.00 0.00 40.00 0.00 0.00 -
P/NAPS 0.28 0.22 0.24 0.23 0.12 0.12 0.12 75.64%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 26/08/10 26/05/10 23/02/10 26/11/09 27/08/09 -
Price 0.89 0.51 0.45 0.48 0.30 0.25 0.26 -
P/RPS 1.23 0.74 0.56 0.90 0.24 0.40 0.56 68.72%
P/EPS 11.98 3.85 3.36 6.50 2.06 1.63 10.70 7.80%
EY 8.35 25.96 29.76 15.38 48.64 61.32 9.35 -7.24%
DY 13.48 0.00 0.00 0.00 33.33 0.00 0.00 -
P/NAPS 0.45 0.23 0.20 0.23 0.15 0.13 0.15 107.59%

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