[MITRA] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -14.73%
YoY- 37.79%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 742,308 1,060,244 1,165,732 781,968 617,892 416,676 265,640 18.67%
PBT -11,956 94,164 150,652 95,980 69,872 57,424 16,504 -
Tax -7,980 -19,760 -34,268 -22,256 -14,676 -13,640 -5,120 7.67%
NP -19,936 74,404 116,384 73,724 55,196 43,784 11,384 -
-
NP to SH -17,152 76,748 114,948 73,820 53,576 43,712 11,744 -
-
Tax Rate - 20.98% 22.75% 23.19% 21.00% 23.75% 31.02% -
Total Cost 762,244 985,840 1,049,348 708,244 562,696 372,892 254,256 20.06%
-
Net Worth 845,188 771,557 649,764 519,046 393,970 359,006 333,275 16.76%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 845,188 771,557 649,764 519,046 393,970 359,006 333,275 16.76%
NOSH 896,148 896,148 669,860 640,798 393,970 394,512 396,756 14.53%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -2.69% 7.02% 9.98% 9.43% 8.93% 10.51% 4.29% -
ROE -2.03% 9.95% 17.69% 14.22% 13.60% 12.18% 3.52% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 83.44 153.91 174.03 122.03 156.84 105.62 66.95 3.73%
EPS -1.92 11.16 17.16 11.52 9.04 11.08 2.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 1.12 0.97 0.81 1.00 0.91 0.84 2.07%
Adjusted Per Share Value based on latest NOSH - 640,798
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 97.89 139.82 153.73 103.12 81.49 54.95 35.03 18.67%
EPS -2.26 10.12 15.16 9.74 7.07 5.76 1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1146 1.0175 0.8569 0.6845 0.5196 0.4734 0.4395 16.76%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.395 0.615 1.34 1.23 1.70 0.59 0.415 -
P/RPS 0.47 0.40 0.77 1.01 1.08 0.56 0.62 -4.50%
P/EPS -20.49 5.52 7.81 10.68 12.50 5.32 14.02 -
EY -4.88 18.12 12.81 9.37 8.00 18.78 7.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.55 1.38 1.52 1.70 0.65 0.49 -2.53%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 03/06/19 30/05/18 26/05/17 26/05/16 25/05/15 29/05/14 28/05/13 -
Price 0.33 0.495 1.41 1.33 1.88 0.85 0.535 -
P/RPS 0.40 0.32 0.81 1.09 1.20 0.80 0.80 -10.90%
P/EPS -17.12 4.44 8.22 11.55 13.82 7.67 18.07 -
EY -5.84 22.51 12.17 8.66 7.23 13.04 5.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.44 1.45 1.64 1.88 0.93 0.64 -9.56%

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