[MITRA] YoY Cumulative 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- 86.54%
YoY- -26.51%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 238,888 144,417 86,927 140,090 161,331 92,773 103,518 14.94%
PBT 32,713 10,356 8,497 25,828 38,550 6,721 3,499 45.11%
Tax -8,445 -3,422 -2,770 -6,939 -9,904 -2,060 -1,444 34.20%
NP 24,268 6,934 5,727 18,889 28,646 4,661 2,055 50.87%
-
NP to SH 24,507 7,303 5,702 18,391 25,025 4,351 2,020 51.55%
-
Tax Rate 25.82% 33.04% 32.60% 26.87% 25.69% 30.65% 41.27% -
Total Cost 214,620 137,483 81,200 121,201 132,685 88,112 101,463 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 6.62% 2.18% 1.73% 6.00% 9.30% 1.95% 0.91% -
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 60.63 36.58 22.11 111.52 133.71 73.77 80.46 -4.60%
EPS 6.22 1.85 1.45 14.64 20.74 3.46 1.57 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 30.78 18.61 11.20 18.05 20.79 11.95 13.34 14.94%
EPS 3.16 0.94 0.73 2.37 3.22 0.56 0.26 51.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4772 0.4323 0.4256 0.3949 0.3467 0.2868 0.2851 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 1.40 1.34 2.58 0.61 0.40 0.30 0.30 29.25%
P/EPS 13.67 26.49 39.31 4.64 2.56 6.36 15.29 -1.84%
EY 7.32 3.78 2.54 21.53 39.13 15.73 6.54 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 1.59 1.30 2.31 0.45 0.34 0.35 0.27 34.36%
P/EPS 15.51 25.68 35.17 3.42 2.17 7.51 14.01 1.70%
EY 6.45 3.89 2.84 29.28 46.09 13.31 7.14 -1.67%
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