[MITRA] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
10-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 85.57%
YoY- 121.43%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 205,169 143,920 80,973 358,475 262,147 144,626 99,068 62.40%
PBT 1,036 973 -478 18,002 10,371 4,364 -1,879 -
Tax -2,236 -1,309 -632 -7,684 -5,837 -2,676 -831 93.33%
NP -1,200 -336 -1,110 10,318 4,534 1,688 -2,710 -41.87%
-
NP to SH -909 -122 -901 10,262 5,530 2,376 -2,334 -46.63%
-
Tax Rate 215.83% 134.53% - 42.68% 56.28% 61.32% - -
Total Cost 206,369 144,256 82,083 348,157 257,613 142,938 101,778 60.13%
-
Net Worth 773,320 781,735 774,735 771,625 759,484 730,007 746,975 2.33%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 4,148 - - - -
Div Payout % - - - 40.43% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 773,320 781,735 774,735 771,625 759,484 730,007 746,975 2.33%
NOSH 896,148 896,148 896,148 896,148 896,148 896,148 896,148 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -0.58% -0.23% -1.37% 2.88% 1.73% 1.17% -2.74% -
ROE -0.12% -0.02% -0.12% 1.33% 0.73% 0.33% -0.31% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 24.94 17.49 9.82 43.21 31.41 17.04 11.27 69.73%
EPS -0.11 -0.01 -0.11 1.21 0.65 0.27 -0.27 -45.01%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.94 0.95 0.94 0.93 0.91 0.86 0.85 6.93%
Adjusted Per Share Value based on latest NOSH - 896,148
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 26.43 18.54 10.43 46.19 33.78 18.63 12.76 62.41%
EPS -0.12 -0.02 -0.12 1.32 0.71 0.31 -0.30 -45.68%
DPS 0.00 0.00 0.00 0.53 0.00 0.00 0.00 -
NAPS 0.9964 1.0072 0.9982 0.9942 0.9785 0.9406 0.9624 2.33%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.25 0.255 0.335 0.275 0.205 0.19 0.16 -
P/RPS 1.00 1.46 3.41 0.64 0.65 1.12 1.42 -20.82%
P/EPS -226.26 -1,719.95 -306.44 22.23 30.94 67.88 -60.24 141.43%
EY -0.44 -0.06 -0.33 4.50 3.23 1.47 -1.66 -58.70%
DY 0.00 0.00 0.00 1.82 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.36 0.30 0.23 0.22 0.19 26.37%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 08/09/21 31/05/21 10/03/21 25/11/20 24/08/20 25/06/20 -
Price 0.245 0.26 0.29 0.315 0.22 0.20 0.195 -
P/RPS 0.98 1.49 2.95 0.73 0.70 1.17 1.73 -31.51%
P/EPS -221.73 -1,753.68 -265.28 25.47 33.20 71.45 -73.42 108.79%
EY -0.45 -0.06 -0.38 3.93 3.01 1.40 -1.36 -52.12%
DY 0.00 0.00 0.00 1.59 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.31 0.34 0.24 0.23 0.23 8.50%

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