[MATRIX] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 144,335 127,416 147,322 155,591 0 0 0 -
PBT 56,412 48,741 40,588 61,478 0 0 0 -
Tax -15,748 -12,539 -10,547 -15,494 0 0 0 -
NP 40,664 36,202 30,041 45,984 0 0 0 -
-
NP to SH 40,664 36,202 30,041 45,984 0 0 0 -
-
Tax Rate 27.92% 25.73% 25.99% 25.20% - - - -
Total Cost 103,671 91,214 117,281 109,607 0 0 0 -
-
Net Worth 551,223 538,542 39,977,640 117,593 0 0 0 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 150 299 16,175 101 - - - -
Div Payout % 0.37% 0.83% 53.85% 0.22% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 551,223 538,542 39,977,640 117,593 0 0 0 -
NOSH 301,214 299,190 23,108,462 72,143 0 0 0 -
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 28.17% 28.41% 20.39% 29.55% 0.00% 0.00% 0.00% -
ROE 7.38% 6.72% 0.08% 39.10% 0.00% 0.00% 0.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 47.92 42.59 0.64 215.67 0.00 0.00 0.00 -
EPS 13.50 12.10 0.13 63.74 0.00 0.00 0.00 -
DPS 0.05 0.10 0.07 0.14 0.00 0.00 0.00 -
NAPS 1.83 1.80 1.73 1.63 6.69 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 72,143
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.53 10.18 11.77 12.43 0.00 0.00 0.00 -
EPS 3.25 2.89 2.40 3.67 0.00 0.00 0.00 -
DPS 0.01 0.02 1.29 0.01 0.00 0.00 0.00 -
NAPS 0.4405 0.4304 31.9476 0.094 6.69 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 - - - - -
Price 3.41 2.90 2.54 0.00 0.00 0.00 0.00 -
P/RPS 7.12 6.81 398.42 0.00 0.00 0.00 0.00 -
P/EPS 25.26 23.97 1,953.85 0.00 0.00 0.00 0.00 -
EY 3.96 4.17 0.05 0.00 0.00 0.00 0.00 -
DY 0.01 0.03 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.61 1.47 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 19/11/13 26/08/13 23/05/13 - - - -
Price 3.83 3.24 2.59 0.00 0.00 0.00 0.00 -
P/RPS 7.99 7.61 406.26 0.00 0.00 0.00 0.00 -
P/EPS 28.37 26.78 1,992.31 0.00 0.00 0.00 0.00 -
EY 3.52 3.73 0.05 0.00 0.00 0.00 0.00 -
DY 0.01 0.03 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.80 1.50 0.00 0.00 0.00 0.00 -

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