[MITRA] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 63.62%
YoY- 75.14%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 140,090 79,373 331,868 244,693 161,331 64,285 326,347 -43.18%
PBT 25,828 13,966 76,711 60,718 38,550 13,845 60,575 -43.43%
Tax -6,939 -3,797 -20,478 -15,634 -9,904 -3,779 -15,083 -40.49%
NP 18,889 10,169 56,233 45,084 28,646 10,066 45,492 -44.43%
-
NP to SH 18,391 9,859 49,877 40,945 25,025 8,936 41,206 -41.68%
-
Tax Rate 26.87% 27.19% 26.69% 25.75% 25.69% 27.30% 24.90% -
Total Cost 121,201 69,204 275,635 199,609 132,685 54,219 280,855 -42.98%
-
Net Worth 306,516 294,779 140,849 273,774 269,073 255,487 252,605 13.80%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 14,446 - - - 12,262 -
Div Payout % - - 28.96% - - - 29.76% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 306,516 294,779 140,849 273,774 269,073 255,487 252,605 13.80%
NOSH 125,621 123,856 120,384 121,139 120,660 121,084 122,624 1.62%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 13.48% 12.81% 16.94% 18.42% 17.76% 15.66% 13.94% -
ROE 6.00% 3.34% 35.41% 14.96% 9.30% 3.50% 16.31% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 111.52 64.08 275.67 201.99 133.71 53.09 266.14 -44.09%
EPS 14.64 7.96 12.91 33.80 20.74 7.38 33.61 -42.62%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 10.00 -
NAPS 2.44 2.38 1.17 2.26 2.23 2.11 2.06 11.98%
Adjusted Per Share Value based on latest NOSH - 120,241
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 18.05 10.23 42.76 31.53 20.79 8.28 42.05 -43.18%
EPS 2.37 1.27 6.43 5.28 3.22 1.15 5.31 -41.68%
DPS 0.00 0.00 1.86 0.00 0.00 0.00 1.58 -
NAPS 0.3949 0.3798 0.1815 0.3527 0.3467 0.3292 0.3255 13.79%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.68 1.01 0.55 0.50 0.53 0.48 0.25 -
P/RPS 0.61 1.58 0.20 0.25 0.40 0.90 0.09 259.40%
P/EPS 4.64 12.69 1.33 1.48 2.56 6.50 0.74 241.18%
EY 21.53 7.88 75.33 67.60 39.13 15.38 134.41 -70.60%
DY 0.00 0.00 21.82 0.00 0.00 0.00 40.00 -
P/NAPS 0.28 0.42 0.47 0.22 0.24 0.23 0.12 76.19%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 27/05/11 25/02/11 29/11/10 26/08/10 26/05/10 23/02/10 -
Price 0.50 1.07 0.89 0.51 0.45 0.48 0.30 -
P/RPS 0.45 1.67 0.32 0.25 0.34 0.90 0.11 156.44%
P/EPS 3.42 13.44 2.15 1.51 2.17 6.50 0.89 145.93%
EY 29.28 7.44 46.55 66.27 46.09 15.38 112.01 -59.21%
DY 0.00 0.00 13.48 0.00 0.00 0.00 33.33 -
P/NAPS 0.20 0.45 0.76 0.23 0.20 0.23 0.15 21.20%

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