[MITRA] YoY Cumulative 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- -43.93%
YoY- 190.63%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 33,386 79,373 64,285 34,891 48,097 73,857 46,089 -5.22%
PBT 3,956 13,966 13,845 2,171 1,018 756 1,628 15.93%
Tax -1,273 -3,797 -3,779 -874 -562 -618 -1,052 3.22%
NP 2,683 10,169 10,066 1,297 456 138 576 29.20%
-
NP to SH 2,833 9,859 8,936 1,302 448 111 488 34.02%
-
Tax Rate 32.18% 27.19% 27.30% 40.26% 55.21% 81.75% 64.62% -
Total Cost 30,703 69,204 54,219 33,594 47,641 73,719 45,513 -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 0.86% 3.34% 3.50% 0.61% 0.22% 0.05% 0.24% -
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 8.48 64.08 53.09 27.60 37.58 53.23 34.00 -20.64%
EPS 0.72 7.96 7.38 1.03 0.35 0.08 0.36 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 4.40 10.47 8.48 4.60 6.34 9.74 6.08 -5.24%
EPS 0.37 1.30 1.18 0.17 0.06 0.01 0.06 35.38%
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 6.60 1.58 0.90 0.80 0.72 0.54 0.65 47.10%
P/EPS 77.78 12.69 6.50 21.36 77.14 362.50 61.11 4.09%
EY 1.29 7.88 15.38 4.68 1.30 0.28 1.64 -3.91%
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 6.72 1.67 0.90 0.72 0.77 0.54 0.62 48.70%
P/EPS 79.17 13.44 6.50 19.42 82.86 362.50 58.33 5.21%
EY 1.26 7.44 15.38 5.15 1.21 0.28 1.71 -4.95%
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