[MITRA] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 134.1%
YoY- 93.89%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 53,542 60,717 97,046 57,882 55,421 81,578 48,910 1.51%
PBT 4,541 11,862 24,705 4,550 2,481 2,239 2,448 10.83%
Tax -1,497 -3,143 -6,124 -1,187 -882 -770 -1,388 1.26%
NP 3,044 8,719 18,581 3,363 1,599 1,469 1,060 19.20%
-
NP to SH 2,869 8,530 16,090 3,048 1,572 1,190 750 25.03%
-
Tax Rate 32.97% 26.50% 24.79% 26.09% 35.55% 34.39% 56.70% -
Total Cost 50,498 51,998 78,465 54,519 53,822 80,109 47,850 0.90%
-
Net Worth 330,131 310,644 267,966 222,014 219,824 209,230 201,818 8.53%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 330,131 310,644 267,966 222,014 219,824 209,230 201,818 8.53%
NOSH 393,013 127,313 120,164 125,432 127,804 130,769 136,363 19.27%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.69% 14.36% 19.15% 5.81% 2.89% 1.80% 2.17% -
ROE 0.87% 2.75% 6.00% 1.37% 0.72% 0.57% 0.37% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 13.62 47.69 80.76 46.15 43.36 62.38 35.87 -14.89%
EPS 0.73 6.70 13.39 2.43 1.23 0.91 0.55 4.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 2.44 2.23 1.77 1.72 1.60 1.48 -9.00%
Adjusted Per Share Value based on latest NOSH - 125,432
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 6.90 7.82 12.50 7.46 7.14 10.51 6.30 1.52%
EPS 0.37 1.10 2.07 0.39 0.20 0.15 0.10 24.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4253 0.4002 0.3453 0.286 0.2832 0.2696 0.26 8.53%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.57 0.68 0.53 0.22 0.24 0.32 0.20 -
P/RPS 4.18 1.43 0.66 0.48 0.55 0.51 0.56 39.75%
P/EPS 78.08 10.15 3.96 9.05 19.51 35.16 36.36 13.57%
EY 1.28 9.85 25.26 11.05 5.13 2.84 2.75 -11.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.28 0.24 0.12 0.14 0.20 0.14 30.10%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 25/08/11 26/08/10 27/08/09 29/08/08 29/08/07 28/08/06 -
Price 0.51 0.50 0.45 0.26 0.22 0.33 0.20 -
P/RPS 3.74 1.05 0.56 0.56 0.51 0.53 0.56 37.18%
P/EPS 69.86 7.46 3.36 10.70 17.89 36.26 36.36 11.48%
EY 1.43 13.40 29.76 9.35 5.59 2.76 2.75 -10.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.20 0.20 0.15 0.13 0.21 0.14 27.77%

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