[MITRA] YoY 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- -13.48%
YoY- -46.99%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 134,719 78,007 53,542 60,717 97,046 57,882 55,421 15.94%
PBT 18,357 6,230 4,541 11,862 24,705 4,550 2,481 39.57%
Tax -5,035 -2,142 -1,497 -3,143 -6,124 -1,187 -882 33.66%
NP 13,322 4,088 3,044 8,719 18,581 3,363 1,599 42.35%
-
NP to SH 13,579 4,367 2,869 8,530 16,090 3,048 1,572 43.21%
-
Tax Rate 27.43% 34.38% 32.97% 26.50% 24.79% 26.09% 35.55% -
Total Cost 121,397 73,919 50,498 51,998 78,465 54,519 53,822 14.51%
-
Net Worth 369,978 334,409 330,131 310,644 267,966 222,014 219,824 9.06%
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 369,978 334,409 330,131 310,644 267,966 222,014 219,824 9.06%
NOSH 393,594 393,423 393,013 127,313 120,164 125,432 127,804 20.60%
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 9.89% 5.24% 5.69% 14.36% 19.15% 5.81% 2.89% -
ROE 3.67% 1.31% 0.87% 2.75% 6.00% 1.37% 0.72% -
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 34.23 19.83 13.62 47.69 80.76 46.15 43.36 -3.86%
EPS 3.45 1.11 0.73 6.70 13.39 2.43 1.23 18.74%
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 17.36 10.05 6.90 7.82 12.50 7.46 7.14 15.95%
EPS 1.75 0.56 0.37 1.10 2.07 0.39 0.20 43.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4767 0.4309 0.4253 0.4002 0.3453 0.286 0.2832 9.06%
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 2.48 2.47 4.18 1.43 0.66 0.48 0.55 28.51%
P/EPS 24.64 44.14 78.08 10.15 3.96 9.05 19.51 3.96%
EY 4.06 2.27 1.28 9.85 25.26 11.05 5.13 -3.82%
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 2.82 2.40 3.74 1.05 0.56 0.56 0.51 32.96%
P/EPS 27.97 42.79 69.86 7.46 3.36 10.70 17.89 7.72%
EY 3.58 2.34 1.43 13.40 29.76 9.35 5.59 -7.15%
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