[MITRA] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -6.73%
YoY- -26.51%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 477,776 288,834 173,854 280,180 322,662 185,546 207,036 14.94%
PBT 65,426 20,712 16,994 51,656 77,100 13,442 6,998 45.11%
Tax -16,890 -6,844 -5,540 -13,878 -19,808 -4,120 -2,888 34.20%
NP 48,536 13,868 11,454 37,778 57,292 9,322 4,110 50.87%
-
NP to SH 49,014 14,606 11,404 36,782 50,050 8,702 4,040 51.55%
-
Tax Rate 25.82% 33.04% 32.60% 26.87% 25.69% 30.65% 41.27% -
Total Cost 429,240 274,966 162,400 242,402 265,370 176,224 202,926 13.29%
-
Net Worth 370,363 335,543 330,322 306,516 269,073 222,580 221,299 8.95%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 370,363 335,543 330,322 306,516 269,073 222,580 221,299 8.95%
NOSH 394,003 394,756 393,241 125,621 120,660 125,751 128,662 20.49%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 10.16% 4.80% 6.59% 13.48% 17.76% 5.02% 1.99% -
ROE 13.23% 4.35% 3.45% 12.00% 18.60% 3.91% 1.83% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 121.26 73.17 44.21 223.03 267.41 147.55 160.91 -4.60%
EPS 12.44 3.70 2.90 29.28 41.48 6.92 3.14 25.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.85 0.84 2.44 2.23 1.77 1.72 -9.57%
Adjusted Per Share Value based on latest NOSH - 127,313
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 63.01 38.09 22.93 36.95 42.55 24.47 27.30 14.95%
EPS 6.46 1.93 1.50 4.85 6.60 1.15 0.53 51.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4884 0.4425 0.4356 0.4042 0.3548 0.2935 0.2918 8.95%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.85 0.49 0.57 0.68 0.53 0.22 0.24 -
P/RPS 0.70 0.67 1.29 0.30 0.20 0.15 0.15 29.25%
P/EPS 6.83 13.24 19.66 2.32 1.28 3.18 7.64 -1.84%
EY 14.64 7.55 5.09 43.06 78.26 31.45 13.08 1.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.58 0.68 0.28 0.24 0.12 0.14 36.34%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 27/08/13 27/08/12 25/08/11 26/08/10 27/08/09 29/08/08 -
Price 0.965 0.475 0.51 0.50 0.45 0.26 0.22 -
P/RPS 0.80 0.65 1.15 0.22 0.17 0.18 0.14 33.69%
P/EPS 7.76 12.84 17.59 1.71 1.08 3.76 7.01 1.70%
EY 12.89 7.79 5.69 58.56 92.18 26.62 14.27 -1.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.56 0.61 0.20 0.20 0.15 0.13 41.17%

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