[MITRA] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 17.13%
YoY- -45.29%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 205,169 262,147 446,272 675,791 894,909 692,462 636,106 -17.17%
PBT 1,036 10,371 -44,111 46,010 77,805 97,322 83,625 -51.86%
Tax -2,236 -5,837 -5,791 -13,328 -21,197 -21,374 -21,170 -31.22%
NP -1,200 4,534 -49,902 32,682 56,608 75,948 62,455 -
-
NP to SH -909 5,530 -47,166 34,567 63,186 74,984 62,308 -
-
Tax Rate 215.83% 56.28% - 28.97% 27.24% 21.96% 25.32% -
Total Cost 206,369 257,613 496,174 643,109 838,301 616,514 573,651 -15.65%
-
Net Worth 773,320 759,484 782,873 841,804 711,165 553,748 461,993 8.95%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 773,320 759,484 782,873 841,804 711,165 553,748 461,993 8.95%
NOSH 896,148 896,148 896,148 896,148 689,481 651,468 642,110 5.70%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -0.58% 1.73% -11.18% 4.84% 6.33% 10.97% 9.82% -
ROE -0.12% 0.73% -6.02% 4.11% 8.88% 13.54% 13.49% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 24.94 31.41 50.16 75.46 130.87 106.29 100.51 -20.71%
EPS -0.11 0.65 -5.30 3.86 9.37 11.51 10.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.91 0.88 0.94 1.04 0.85 0.73 4.29%
Adjusted Per Share Value based on latest NOSH - 896,148
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 27.06 34.57 58.85 89.12 118.02 91.32 83.89 -17.17%
EPS -0.12 0.73 -6.22 4.56 8.33 9.89 8.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0198 1.0016 1.0324 1.1101 0.9379 0.7303 0.6093 8.95%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.25 0.205 0.27 0.41 1.05 1.37 1.03 -
P/RPS 1.00 0.65 0.54 0.54 0.80 1.29 1.02 -0.32%
P/EPS -226.26 30.94 -5.09 10.62 11.36 11.90 10.46 -
EY -0.44 3.23 -19.64 9.41 8.80 8.40 9.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.31 0.44 1.01 1.61 1.41 -24.06%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/11/21 25/11/20 27/11/19 28/11/18 28/11/17 28/11/16 02/12/15 -
Price 0.245 0.22 0.275 0.33 0.77 1.25 1.24 -
P/RPS 0.98 0.70 0.55 0.44 0.59 1.18 1.23 -3.71%
P/EPS -221.73 33.20 -5.19 8.55 8.33 10.86 12.59 -
EY -0.45 3.01 -19.28 11.70 12.00 9.21 7.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.31 0.35 0.74 1.47 1.70 -26.85%

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