[MITRA] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -78.31%
YoY- 586.33%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 331,868 244,693 161,331 64,285 326,347 170,402 92,773 133.35%
PBT 76,711 60,718 38,550 13,845 60,575 35,161 6,721 404.68%
Tax -20,478 -15,634 -9,904 -3,779 -15,083 -9,679 -2,060 360.39%
NP 56,233 45,084 28,646 10,066 45,492 25,482 4,661 423.64%
-
NP to SH 49,877 40,945 25,025 8,936 41,206 23,379 4,351 406.14%
-
Tax Rate 26.69% 25.75% 25.69% 27.30% 24.90% 27.53% 30.65% -
Total Cost 275,635 199,609 132,685 54,219 280,855 144,920 88,112 113.45%
-
Net Worth 140,849 273,774 269,073 255,487 252,605 240,647 222,580 -26.23%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 14,446 - - - 12,262 - - -
Div Payout % 28.96% - - - 29.76% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 140,849 273,774 269,073 255,487 252,605 240,647 222,580 -26.23%
NOSH 120,384 121,139 120,660 121,084 122,624 124,688 125,751 -2.85%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 16.94% 18.42% 17.76% 15.66% 13.94% 14.95% 5.02% -
ROE 35.41% 14.96% 9.30% 3.50% 16.31% 9.72% 1.95% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 275.67 201.99 133.71 53.09 266.14 136.66 73.77 140.23%
EPS 12.91 33.80 20.74 7.38 33.61 18.75 3.46 139.98%
DPS 12.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.17 2.26 2.23 2.11 2.06 1.93 1.77 -24.06%
Adjusted Per Share Value based on latest NOSH - 121,084
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 42.76 31.53 20.79 8.28 42.05 21.95 11.95 133.40%
EPS 6.43 5.28 3.22 1.15 5.31 3.01 0.56 406.70%
DPS 1.86 0.00 0.00 0.00 1.58 0.00 0.00 -
NAPS 0.1815 0.3527 0.3467 0.3292 0.3255 0.3101 0.2868 -26.22%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.55 0.50 0.53 0.48 0.25 0.24 0.22 -
P/RPS 0.20 0.25 0.40 0.90 0.09 0.18 0.30 -23.62%
P/EPS 1.33 1.48 2.56 6.50 0.74 1.28 6.36 -64.66%
EY 75.33 67.60 39.13 15.38 134.41 78.13 15.73 183.30%
DY 21.82 0.00 0.00 0.00 40.00 0.00 0.00 -
P/NAPS 0.47 0.22 0.24 0.23 0.12 0.12 0.12 147.85%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 26/08/10 26/05/10 23/02/10 26/11/09 27/08/09 -
Price 0.89 0.51 0.45 0.48 0.30 0.25 0.26 -
P/RPS 0.32 0.25 0.34 0.90 0.11 0.18 0.35 -5.78%
P/EPS 2.15 1.51 2.17 6.50 0.89 1.33 7.51 -56.46%
EY 46.55 66.27 46.09 15.38 112.01 75.00 13.31 129.88%
DY 13.48 0.00 0.00 0.00 33.33 0.00 0.00 -
P/NAPS 0.76 0.23 0.20 0.23 0.15 0.13 0.15 194.12%

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