[MITRA] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 124.29%
YoY- 190.63%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 133,544 317,492 257,140 139,564 192,388 295,428 184,356 -5.22%
PBT 15,824 55,864 55,380 8,684 4,072 3,024 6,512 15.93%
Tax -5,092 -15,188 -15,116 -3,496 -2,248 -2,472 -4,208 3.22%
NP 10,732 40,676 40,264 5,188 1,824 552 2,304 29.20%
-
NP to SH 11,332 39,436 35,744 5,208 1,792 444 1,952 34.02%
-
Tax Rate 32.18% 27.19% 27.30% 40.26% 55.21% 81.75% 64.62% -
Total Cost 122,812 276,816 216,876 134,376 190,564 294,876 182,052 -6.34%
-
Net Worth 330,516 294,779 255,487 214,893 202,240 219,225 206,044 8.18%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 330,516 294,779 255,487 214,893 202,240 219,225 206,044 8.18%
NOSH 393,472 123,856 121,084 126,407 128,000 138,750 135,555 19.41%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 8.04% 12.81% 15.66% 3.72% 0.95% 0.19% 1.25% -
ROE 3.43% 13.38% 13.99% 2.42% 0.89% 0.20% 0.95% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 33.94 256.34 212.36 110.41 150.30 212.92 136.00 -20.63%
EPS 2.88 31.84 29.52 4.12 1.40 0.32 1.44 12.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 2.38 2.11 1.70 1.58 1.58 1.52 -9.40%
Adjusted Per Share Value based on latest NOSH - 126,407
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 17.61 41.87 33.91 18.41 25.37 38.96 24.31 -5.22%
EPS 1.49 5.20 4.71 0.69 0.24 0.06 0.26 33.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4359 0.3887 0.3369 0.2834 0.2667 0.2891 0.2717 8.18%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.56 1.01 0.48 0.22 0.27 0.29 0.22 -
P/RPS 1.65 0.39 0.23 0.20 0.18 0.14 0.16 47.48%
P/EPS 19.44 3.17 1.63 5.34 19.29 90.63 15.28 4.09%
EY 5.14 31.52 61.50 18.73 5.19 1.10 6.55 -3.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.42 0.23 0.13 0.17 0.18 0.14 29.78%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 27/05/11 26/05/10 28/05/09 28/05/08 29/05/07 24/05/06 -
Price 0.57 1.07 0.48 0.20 0.29 0.29 0.21 -
P/RPS 1.68 0.42 0.23 0.18 0.19 0.14 0.15 49.52%
P/EPS 19.79 3.36 1.63 4.85 20.71 90.63 14.58 5.21%
EY 5.05 29.76 61.50 20.60 4.83 1.10 6.86 -4.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.45 0.23 0.12 0.18 0.18 0.14 30.10%

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