[MITRA] YoY Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 361.57%
YoY- 664.14%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 217,078 248,595 234,201 205,169 262,147 446,272 675,791 -17.22%
PBT 8,104 26,134 5,716 1,036 10,371 -44,111 46,010 -25.11%
Tax -4,999 -10,113 -1,048 -2,236 -5,837 -5,791 -13,328 -15.06%
NP 3,105 16,021 4,668 -1,200 4,534 -49,902 32,682 -32.42%
-
NP to SH 3,826 16,567 5,128 -909 5,530 -47,166 34,567 -30.68%
-
Tax Rate 61.69% 38.70% 18.33% 215.83% 56.28% - 28.97% -
Total Cost 213,973 232,574 229,533 206,369 257,613 496,174 643,109 -16.74%
-
Net Worth 765,200 770,251 779,842 773,320 759,484 782,873 841,804 -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 765,200 770,251 779,842 773,320 759,484 782,873 841,804 -1.57%
NOSH 765,200 776,148 896,148 896,148 896,148 896,148 896,148 -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 0.50% 2.15% 0.66% -0.12% 0.73% -6.02% 4.11% -
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 28.37 32.60 29.73 24.94 31.41 50.16 75.46 -15.03%
EPS 0.50 2.17 0.64 -0.11 0.65 -5.30 3.86 -28.84%
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 28.63 32.78 30.89 27.06 34.57 58.85 89.12 -17.22%
EPS 0.50 2.18 0.68 -0.12 0.73 -6.22 4.56 -30.79%
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 1.06 0.84 0.64 1.00 0.65 0.54 0.54 11.88%
P/EPS 60.00 12.66 29.19 -226.26 30.94 -5.09 10.62 33.42%
EY 1.67 7.90 3.43 -0.44 3.23 -19.64 9.41 -25.01%
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 0.99 0.78 0.67 0.98 0.70 0.55 0.44 14.45%
P/EPS 56.00 11.74 30.72 -221.73 33.20 -5.19 8.55 36.74%
EY 1.79 8.52 3.25 -0.45 3.01 -19.28 11.70 -26.84%
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