[MITRA] QoQ Annualized 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- -72.22%
YoY- -71.26%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 250,542 215,268 173,854 133,544 261,832 264,592 280,180 -7.15%
PBT 27,837 18,748 16,994 15,824 56,752 58,049 51,656 -33.65%
Tax -8,957 -7,201 -5,540 -5,092 -15,743 -17,816 -13,878 -25.21%
NP 18,880 11,546 11,454 10,732 41,009 40,233 37,778 -36.89%
-
NP to SH 17,930 9,032 11,404 11,332 40,797 39,532 36,782 -37.92%
-
Tax Rate 32.18% 38.41% 32.60% 32.18% 27.74% 30.69% 26.87% -
Total Cost 231,662 203,721 162,400 122,812 220,823 224,358 242,402 -2.96%
-
Net Worth 331,238 311,131 330,322 330,516 320,641 306,846 306,516 5.28%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 19,315 - - -
Div Payout % - - - - 47.35% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 331,238 311,131 330,322 330,516 320,641 306,846 306,516 5.28%
NOSH 394,331 393,837 393,241 393,472 386,315 383,557 125,621 113.64%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.54% 5.36% 6.59% 8.04% 15.66% 15.21% 13.48% -
ROE 5.41% 2.90% 3.45% 3.43% 12.72% 12.88% 12.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 63.54 54.66 44.21 33.94 67.78 68.98 223.03 -56.53%
EPS 4.54 2.29 2.90 2.88 10.56 10.31 29.28 -70.97%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.84 0.79 0.84 0.84 0.83 0.80 2.44 -50.72%
Adjusted Per Share Value based on latest NOSH - 393,472
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 32.28 27.74 22.40 17.21 33.73 34.09 36.10 -7.15%
EPS 2.31 1.16 1.47 1.46 5.26 5.09 4.74 -37.93%
DPS 0.00 0.00 0.00 0.00 2.49 0.00 0.00 -
NAPS 0.4268 0.4009 0.4256 0.4258 0.4131 0.3953 0.3949 5.29%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.43 0.46 0.57 0.56 0.47 0.41 0.68 -
P/RPS 0.68 0.84 1.29 1.65 0.69 0.59 0.30 72.12%
P/EPS 9.46 20.06 19.66 19.44 4.45 3.98 2.32 154.14%
EY 10.57 4.99 5.09 5.14 22.47 25.14 43.06 -60.62%
DY 0.00 0.00 0.00 0.00 10.64 0.00 0.00 -
P/NAPS 0.51 0.58 0.68 0.67 0.57 0.51 0.28 48.87%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 26/11/12 27/08/12 29/05/12 28/02/12 25/11/11 25/08/11 -
Price 0.41 0.45 0.51 0.57 0.57 0.47 0.50 -
P/RPS 0.65 0.82 1.15 1.68 0.84 0.68 0.22 105.22%
P/EPS 9.02 19.62 17.59 19.79 5.40 4.56 1.71 201.49%
EY 11.09 5.10 5.69 5.05 18.53 21.93 58.56 -66.85%
DY 0.00 0.00 0.00 0.00 8.77 0.00 0.00 -
P/NAPS 0.49 0.57 0.61 0.68 0.69 0.59 0.20 81.24%

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