[MITRA] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 48.74%
YoY- 52.21%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 104,169 123,875 70,151 78,007 66,410 89,091 74,524 25.04%
PBT 14,356 19,416 10,522 6,230 4,126 13,776 5,565 88.20%
Tax -3,410 -6,293 -1,926 -2,142 -1,280 -3,556 -2,631 18.89%
NP 10,946 13,123 8,596 4,088 2,846 10,220 2,934 140.73%
-
NP to SH 10,928 13,446 8,569 4,367 2,936 11,155 1,072 370.80%
-
Tax Rate 23.75% 32.41% 18.30% 34.38% 31.02% 25.81% 47.28% -
Total Cost 93,223 110,752 61,555 73,919 63,564 78,871 71,590 19.26%
-
Net Worth 359,006 346,993 334,112 334,409 333,275 331,483 313,659 9.42%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 359,006 346,993 334,112 334,409 333,275 331,483 313,659 9.42%
NOSH 394,512 394,310 393,073 393,423 396,756 394,623 397,037 -0.42%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.51% 10.59% 12.25% 5.24% 4.29% 11.47% 3.94% -
ROE 3.04% 3.88% 2.56% 1.31% 0.88% 3.37% 0.34% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 26.40 31.42 17.85 19.83 16.74 22.58 18.77 25.55%
EPS 2.77 3.41 2.18 1.11 0.74 2.83 0.27 372.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.88 0.85 0.85 0.84 0.84 0.79 9.89%
Adjusted Per Share Value based on latest NOSH - 393,423
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 13.42 15.96 9.04 10.05 8.56 11.48 9.60 25.04%
EPS 1.41 1.73 1.10 0.56 0.38 1.44 0.14 367.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4625 0.4471 0.4305 0.4309 0.4294 0.4271 0.4041 9.42%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.59 0.505 0.45 0.49 0.415 0.43 0.46 -
P/RPS 2.23 1.61 2.52 2.47 2.48 1.90 2.45 -6.08%
P/EPS 21.30 14.81 20.64 44.14 56.08 15.21 170.37 -75.02%
EY 4.69 6.75 4.84 2.27 1.78 6.57 0.59 298.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.57 0.53 0.58 0.49 0.51 0.58 7.89%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 27/11/13 27/08/13 28/05/13 26/02/13 26/11/12 -
Price 0.85 0.49 0.48 0.475 0.535 0.41 0.45 -
P/RPS 3.22 1.56 2.69 2.40 3.20 1.82 2.40 21.66%
P/EPS 30.69 14.37 22.02 42.79 72.30 14.50 166.67 -67.66%
EY 3.26 6.96 4.54 2.34 1.38 6.89 0.60 209.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.56 0.56 0.56 0.64 0.49 0.57 38.63%

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