[MITRA] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -74.59%
YoY- -71.26%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 89,091 74,524 53,542 33,386 63,388 58,353 60,717 28.97%
PBT 13,776 5,565 4,541 3,956 13,215 17,709 11,862 10.43%
Tax -3,556 -2,631 -1,497 -1,273 -2,381 -6,422 -3,143 8.53%
NP 10,220 2,934 3,044 2,683 10,834 11,287 8,719 11.11%
-
NP to SH 11,155 1,072 2,869 2,833 11,147 11,259 8,530 19.48%
-
Tax Rate 25.81% 47.28% 32.97% 32.18% 18.02% 36.26% 26.50% -
Total Cost 78,871 71,590 50,498 30,703 52,554 47,066 51,998 31.84%
-
Net Worth 331,483 313,659 330,131 330,516 327,655 316,042 310,644 4.40%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 19,738 - - -
Div Payout % - - - - 177.07% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 331,483 313,659 330,131 330,516 327,655 316,042 310,644 4.40%
NOSH 394,623 397,037 393,013 393,472 394,765 395,052 127,313 111.86%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.47% 3.94% 5.69% 8.04% 17.09% 19.34% 14.36% -
ROE 3.37% 0.34% 0.87% 0.86% 3.40% 3.56% 2.75% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 22.58 18.77 13.62 8.48 16.06 14.77 47.69 -39.11%
EPS 2.83 0.27 0.73 0.72 2.83 2.85 6.70 -43.55%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.84 0.79 0.84 0.84 0.83 0.80 2.44 -50.72%
Adjusted Per Share Value based on latest NOSH - 393,472
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 11.75 9.83 7.06 4.40 8.36 7.70 8.01 28.95%
EPS 1.47 0.14 0.38 0.37 1.47 1.48 1.12 19.77%
DPS 0.00 0.00 0.00 0.00 2.60 0.00 0.00 -
NAPS 0.4371 0.4136 0.4354 0.4359 0.4321 0.4168 0.4097 4.38%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.43 0.46 0.57 0.56 0.47 0.41 0.68 -
P/RPS 1.90 2.45 4.18 6.60 2.93 2.78 1.43 20.75%
P/EPS 15.21 170.37 78.08 77.78 16.64 14.39 10.15 30.79%
EY 6.57 0.59 1.28 1.29 6.01 6.95 9.85 -23.56%
DY 0.00 0.00 0.00 0.00 10.64 0.00 0.00 -
P/NAPS 0.51 0.58 0.68 0.67 0.57 0.51 0.28 48.87%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 26/11/12 27/08/12 29/05/12 28/02/12 25/11/11 25/08/11 -
Price 0.41 0.45 0.51 0.57 0.57 0.47 0.50 -
P/RPS 1.82 2.40 3.74 6.72 3.55 3.18 1.05 44.05%
P/EPS 14.50 166.67 69.86 79.17 20.19 16.49 7.46 55.43%
EY 6.89 0.60 1.43 1.26 4.95 6.06 13.40 -35.68%
DY 0.00 0.00 0.00 0.00 8.77 0.00 0.00 -
P/NAPS 0.49 0.57 0.61 0.68 0.69 0.59 0.20 81.24%

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