[MITRA] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 67.09%
YoY- 115.4%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 173,854 280,180 322,662 185,546 207,036 310,870 189,998 -1.46%
PBT 16,994 51,656 77,100 13,442 6,998 5,990 8,152 13.01%
Tax -5,540 -13,878 -19,808 -4,120 -2,888 -2,776 -4,880 2.13%
NP 11,454 37,778 57,292 9,322 4,110 3,214 3,272 23.19%
-
NP to SH 11,404 36,782 50,050 8,702 4,040 2,602 2,476 28.95%
-
Tax Rate 32.60% 26.87% 25.69% 30.65% 41.27% 46.34% 59.86% -
Total Cost 162,400 242,402 265,370 176,224 202,926 307,656 186,726 -2.29%
-
Net Worth 330,322 306,516 269,073 222,580 221,299 210,262 201,345 8.59%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 330,322 306,516 269,073 222,580 221,299 210,262 201,345 8.59%
NOSH 393,241 125,621 120,660 125,751 128,662 131,414 136,043 19.33%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 6.59% 13.48% 17.76% 5.02% 1.99% 1.03% 1.72% -
ROE 3.45% 12.00% 18.60% 3.91% 1.83% 1.24% 1.23% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 44.21 223.03 267.41 147.55 160.91 236.56 139.66 -17.43%
EPS 2.90 29.28 41.48 6.92 3.14 1.98 1.82 8.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 2.44 2.23 1.77 1.72 1.60 1.48 -9.00%
Adjusted Per Share Value based on latest NOSH - 125,432
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 22.93 36.95 42.55 24.47 27.30 41.00 25.06 -1.46%
EPS 1.50 4.85 6.60 1.15 0.53 0.34 0.33 28.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4356 0.4042 0.3548 0.2935 0.2918 0.2773 0.2655 8.59%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.57 0.68 0.53 0.22 0.24 0.32 0.20 -
P/RPS 1.29 0.30 0.20 0.15 0.15 0.14 0.14 44.74%
P/EPS 19.66 2.32 1.28 3.18 7.64 16.16 10.99 10.16%
EY 5.09 43.06 78.26 31.45 13.08 6.19 9.10 -9.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.28 0.24 0.12 0.14 0.20 0.14 30.10%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 25/08/11 26/08/10 27/08/09 29/08/08 29/08/07 28/08/06 -
Price 0.51 0.50 0.45 0.26 0.22 0.33 0.20 -
P/RPS 1.15 0.22 0.17 0.18 0.14 0.14 0.14 42.00%
P/EPS 17.59 1.71 1.08 3.76 7.01 16.67 10.99 8.14%
EY 5.69 58.56 92.18 26.62 14.27 6.00 9.10 -7.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.20 0.20 0.15 0.13 0.21 0.14 27.77%

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