[MITRA] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 164.69%
YoY- -56.05%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 214,568 144,417 66,410 250,542 161,451 86,927 33,386 245.28%
PBT 20,878 10,356 4,126 27,837 14,061 8,497 3,956 202.81%
Tax -5,348 -3,422 -1,280 -8,957 -5,401 -2,770 -1,273 160.13%
NP 15,530 6,934 2,846 18,880 8,660 5,727 2,683 222.03%
-
NP to SH 15,872 7,303 2,936 17,930 6,774 5,702 2,833 215.11%
-
Tax Rate 25.62% 33.04% 31.02% 32.18% 38.41% 32.60% 32.18% -
Total Cost 199,038 137,483 63,564 231,662 152,791 81,200 30,703 247.27%
-
Net Worth 335,602 335,543 333,275 331,238 311,131 330,322 330,516 1.02%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 335,602 335,543 333,275 331,238 311,131 330,322 330,516 1.02%
NOSH 394,825 394,756 396,756 394,331 393,837 393,241 393,472 0.22%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.24% 4.80% 4.29% 7.54% 5.36% 6.59% 8.04% -
ROE 4.73% 2.18% 0.88% 5.41% 2.18% 1.73% 0.86% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 54.34 36.58 16.74 63.54 40.99 22.11 8.48 244.60%
EPS 4.02 1.85 0.74 4.54 1.72 1.45 0.72 214.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.85 0.84 0.84 0.79 0.84 0.84 0.79%
Adjusted Per Share Value based on latest NOSH - 394,623
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 27.65 18.61 8.56 32.28 20.80 11.20 4.30 245.40%
EPS 2.04 0.94 0.38 2.31 0.87 0.73 0.37 211.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4324 0.4323 0.4294 0.4268 0.4009 0.4256 0.4258 1.02%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.45 0.49 0.415 0.43 0.46 0.57 0.56 -
P/RPS 0.83 1.34 2.48 0.68 1.12 2.58 6.60 -74.86%
P/EPS 11.19 26.49 56.08 9.46 26.74 39.31 77.78 -72.51%
EY 8.93 3.78 1.78 10.57 3.74 2.54 1.29 262.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.58 0.49 0.51 0.58 0.68 0.67 -14.45%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 27/08/13 28/05/13 26/02/13 26/11/12 27/08/12 29/05/12 -
Price 0.48 0.475 0.535 0.41 0.45 0.51 0.57 -
P/RPS 0.88 1.30 3.20 0.65 1.10 2.31 6.72 -74.18%
P/EPS 11.94 25.68 72.30 9.02 26.16 35.17 79.17 -71.63%
EY 8.38 3.89 1.38 11.09 3.82 2.84 1.26 253.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.64 0.49 0.57 0.61 0.68 -12.13%

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