[MATRIX] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 65.33%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 134,700 574,664 430,329 302,913 155,591 0 0 -
PBT 53,958 207,219 150,807 102,066 61,478 0 0 -
Tax -15,408 -54,328 -38,580 -26,041 -15,494 0 0 -
NP 38,550 152,891 112,227 76,025 45,984 0 0 -
-
NP to SH 38,550 152,891 112,227 76,025 45,984 0 0 -
-
Tax Rate 28.56% 26.22% 25.58% 25.51% 25.20% - - -
Total Cost 96,150 421,773 318,102 226,888 109,607 0 0 -
-
Net Worth 578,249 432,442 460,156 26,304,650 117,593 0 0 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 15,058 850 792 31,930 101 - - -
Div Payout % 39.06% 0.56% 0.71% 42.00% 0.22% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 578,249 432,442 460,156 26,304,650 117,593 0 0 -
NOSH 301,171 236,307 255,642 15,205,000 72,143 0 0 -
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 28.62% 26.61% 26.08% 25.10% 29.55% 0.00% 0.00% -
ROE 6.67% 35.36% 24.39% 0.29% 39.10% 0.00% 0.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 44.73 243.18 168.33 1.99 215.67 0.00 0.00 -
EPS 12.80 64.70 43.90 0.50 63.74 0.00 0.00 -
DPS 5.00 0.36 0.31 0.21 0.14 0.00 0.00 -
NAPS 1.92 1.83 1.80 1.73 1.63 6.69 0.00 -
Adjusted Per Share Value based on latest NOSH - 23,108,462
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 10.76 45.92 34.39 24.21 12.43 0.00 0.00 -
EPS 3.08 12.22 8.97 6.08 3.67 0.00 0.00 -
DPS 1.20 0.07 0.06 2.55 0.01 0.00 0.00 -
NAPS 0.4621 0.3456 0.3677 21.021 0.094 6.69 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 - - - -
Price 3.80 3.41 2.90 2.54 0.00 0.00 0.00 -
P/RPS 8.50 1.40 1.72 127.50 0.00 0.00 0.00 -
P/EPS 29.69 5.27 6.61 508.00 0.00 0.00 0.00 -
EY 3.37 18.97 15.14 0.20 0.00 0.00 0.00 -
DY 1.32 0.11 0.11 0.08 0.00 0.00 0.00 -
P/NAPS 1.98 1.86 1.61 1.47 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 25/02/14 19/11/13 26/08/13 23/05/13 - - -
Price 4.00 3.83 3.24 2.59 0.00 0.00 0.00 -
P/RPS 8.94 1.57 1.92 130.01 0.00 0.00 0.00 -
P/EPS 31.25 5.92 7.38 518.00 0.00 0.00 0.00 -
EY 3.20 16.89 13.55 0.19 0.00 0.00 0.00 -
DY 1.25 0.09 0.10 0.08 0.00 0.00 0.00 -
P/NAPS 2.08 2.09 1.80 1.50 0.00 0.00 0.00 -

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