[MITRA] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 18.8%
YoY- -77.15%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 144,417 66,410 250,542 161,451 86,927 33,386 261,832 -32.76%
PBT 10,356 4,126 27,837 14,061 8,497 3,956 56,752 -67.86%
Tax -3,422 -1,280 -8,957 -5,401 -2,770 -1,273 -15,743 -63.88%
NP 6,934 2,846 18,880 8,660 5,727 2,683 41,009 -69.45%
-
NP to SH 7,303 2,936 17,930 6,774 5,702 2,833 40,797 -68.27%
-
Tax Rate 33.04% 31.02% 32.18% 38.41% 32.60% 32.18% 27.74% -
Total Cost 137,483 63,564 231,662 152,791 81,200 30,703 220,823 -27.10%
-
Net Worth 335,543 333,275 331,238 311,131 330,322 330,516 320,641 3.07%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - 19,315 -
Div Payout % - - - - - - 47.35% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 335,543 333,275 331,238 311,131 330,322 330,516 320,641 3.07%
NOSH 394,756 396,756 394,331 393,837 393,241 393,472 386,315 1.45%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 4.80% 4.29% 7.54% 5.36% 6.59% 8.04% 15.66% -
ROE 2.18% 0.88% 5.41% 2.18% 1.73% 0.86% 12.72% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 36.58 16.74 63.54 40.99 22.11 8.48 67.78 -33.73%
EPS 1.85 0.74 4.54 1.72 1.45 0.72 10.56 -68.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.85 0.84 0.84 0.79 0.84 0.84 0.83 1.60%
Adjusted Per Share Value based on latest NOSH - 397,037
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 18.61 8.56 32.28 20.80 11.20 4.30 33.73 -32.75%
EPS 0.94 0.38 2.31 0.87 0.73 0.37 5.26 -68.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.49 -
NAPS 0.4323 0.4294 0.4268 0.4009 0.4256 0.4258 0.4131 3.07%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.49 0.415 0.43 0.46 0.57 0.56 0.47 -
P/RPS 1.34 2.48 0.68 1.12 2.58 6.60 0.69 55.72%
P/EPS 26.49 56.08 9.46 26.74 39.31 77.78 4.45 228.81%
EY 3.78 1.78 10.57 3.74 2.54 1.29 22.47 -69.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.64 -
P/NAPS 0.58 0.49 0.51 0.58 0.68 0.67 0.57 1.16%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 28/05/13 26/02/13 26/11/12 27/08/12 29/05/12 28/02/12 -
Price 0.475 0.535 0.41 0.45 0.51 0.57 0.57 -
P/RPS 1.30 3.20 0.65 1.10 2.31 6.72 0.84 33.83%
P/EPS 25.68 72.30 9.02 26.16 35.17 79.17 5.40 183.06%
EY 3.89 1.38 11.09 3.82 2.84 1.26 18.53 -64.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.77 -
P/NAPS 0.56 0.64 0.49 0.57 0.61 0.68 0.69 -13.00%

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