[MITRA] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -396.72%
YoY- -116.44%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 289,437 331,460 312,268 273,558 349,529 595,029 901,054 -17.22%
PBT 10,805 34,845 7,621 1,381 13,828 -58,814 61,346 -25.11%
Tax -6,665 -13,484 -1,397 -2,981 -7,782 -7,721 -17,770 -15.06%
NP 4,140 21,361 6,224 -1,600 6,045 -66,536 43,576 -32.42%
-
NP to SH 5,101 22,089 6,837 -1,212 7,373 -62,888 46,089 -30.68%
-
Tax Rate 61.68% 38.70% 18.33% 215.86% 56.28% - 28.97% -
Total Cost 285,297 310,098 306,044 275,158 343,484 661,565 857,478 -16.74%
-
Net Worth 765,199 770,251 779,842 773,320 759,484 782,873 841,804 -1.57%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 765,199 770,251 779,842 773,320 759,484 782,873 841,804 -1.57%
NOSH 765,199 776,148 896,148 896,148 896,148 896,148 896,148 -2.59%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 1.43% 6.44% 1.99% -0.58% 1.73% -11.18% 4.84% -
ROE 0.67% 2.87% 0.88% -0.16% 0.97% -8.03% 5.48% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 37.83 43.46 39.64 33.25 41.88 66.89 100.62 -15.03%
EPS 0.67 2.89 0.85 -0.15 0.87 -7.07 5.15 -28.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.01 0.99 0.94 0.91 0.88 0.94 1.03%
Adjusted Per Share Value based on latest NOSH - 896,148
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 38.17 43.71 41.18 36.08 46.09 78.47 118.83 -17.22%
EPS 0.67 2.91 0.90 -0.16 0.97 -8.29 6.08 -30.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0091 1.0158 1.0284 1.0198 1.0016 1.0324 1.1101 -1.57%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.30 0.275 0.19 0.25 0.205 0.27 0.41 -
P/RPS 0.79 0.63 0.48 0.75 0.49 0.40 0.41 11.53%
P/EPS 45.00 9.49 21.89 -169.69 23.20 -3.82 7.97 33.40%
EY 2.22 10.53 4.57 -0.59 4.31 -26.18 12.55 -25.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.19 0.27 0.23 0.31 0.44 -6.17%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 30/11/23 29/11/22 29/11/21 25/11/20 27/11/19 28/11/18 -
Price 0.28 0.255 0.20 0.245 0.22 0.275 0.33 -
P/RPS 0.74 0.59 0.50 0.74 0.53 0.41 0.33 14.39%
P/EPS 42.00 8.80 23.04 -166.30 24.90 -3.89 6.41 36.75%
EY 2.38 11.36 4.34 -0.60 4.02 -25.71 15.60 -26.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.20 0.26 0.24 0.31 0.35 -3.64%

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