[MITRA] YoY Quarter Result on 31-Mar-2012 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -74.59%
YoY- -71.26%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 154,473 104,169 66,410 33,386 79,373 64,285 34,891 28.12%
PBT 17,468 14,356 4,126 3,956 13,966 13,845 2,171 41.53%
Tax -3,669 -3,410 -1,280 -1,273 -3,797 -3,779 -874 26.99%
NP 13,799 10,946 2,846 2,683 10,169 10,066 1,297 48.27%
-
NP to SH 13,394 10,928 2,936 2,833 9,859 8,936 1,302 47.44%
-
Tax Rate 21.00% 23.75% 31.02% 32.18% 27.19% 27.30% 40.26% -
Total Cost 140,674 93,223 63,564 30,703 69,204 54,219 33,594 26.94%
-
Net Worth 393,970 359,006 333,275 330,516 294,779 255,487 214,893 10.62%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 393,970 359,006 333,275 330,516 294,779 255,487 214,893 10.62%
NOSH 393,970 394,512 396,756 393,472 123,856 121,084 126,407 20.84%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 8.93% 10.51% 4.29% 8.04% 12.81% 15.66% 3.72% -
ROE 3.40% 3.04% 0.88% 0.86% 3.34% 3.50% 0.61% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 39.21 26.40 16.74 8.48 64.08 53.09 27.60 6.02%
EPS 2.26 2.77 0.74 0.72 7.96 7.38 1.03 13.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.91 0.84 0.84 2.38 2.11 1.70 -8.46%
Adjusted Per Share Value based on latest NOSH - 393,472
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 19.90 13.42 8.56 4.30 10.23 8.28 4.50 28.10%
EPS 1.73 1.41 0.38 0.37 1.27 1.15 0.17 47.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5076 0.4625 0.4294 0.4258 0.3798 0.3292 0.2769 10.62%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.70 0.59 0.415 0.56 1.01 0.48 0.22 -
P/RPS 4.34 2.23 2.48 6.60 1.58 0.90 0.80 32.53%
P/EPS 50.00 21.30 56.08 77.78 12.69 6.50 21.36 15.22%
EY 2.00 4.69 1.78 1.29 7.88 15.38 4.68 -13.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.65 0.49 0.67 0.42 0.23 0.13 53.46%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 29/05/14 28/05/13 29/05/12 27/05/11 26/05/10 28/05/09 -
Price 1.88 0.85 0.535 0.57 1.07 0.48 0.20 -
P/RPS 4.79 3.22 3.20 6.72 1.67 0.90 0.72 37.12%
P/EPS 55.30 30.69 72.30 79.17 13.44 6.50 19.42 19.04%
EY 1.81 3.26 1.38 1.26 7.44 15.38 5.15 -15.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 0.93 0.64 0.68 0.45 0.23 0.12 58.15%

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