[MITRA] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 524.28%
YoY- 4598.27%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 97,046 64,285 155,945 77,629 57,882 34,891 46,536 63.44%
PBT 24,705 13,845 25,414 28,440 4,550 2,171 650 1037.99%
Tax -6,124 -3,779 -5,404 -7,619 -1,187 -874 -727 315.61%
NP 18,581 10,066 20,010 20,821 3,363 1,297 -77 -
-
NP to SH 16,090 8,936 17,827 19,028 3,048 1,302 -104 -
-
Tax Rate 24.79% 27.30% 21.26% 26.79% 26.09% 40.26% 111.85% -
Total Cost 78,465 54,219 135,935 56,808 54,519 33,594 46,613 41.64%
-
Net Worth 267,966 255,487 251,658 239,556 222,014 214,893 203,466 20.21%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 12,216 - - - - -
Div Payout % - - 68.53% - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 267,966 255,487 251,658 239,556 222,014 214,893 203,466 20.21%
NOSH 120,164 121,084 122,164 124,122 125,432 126,407 121,111 -0.52%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 19.15% 15.66% 12.83% 26.82% 5.81% 3.72% -0.17% -
ROE 6.00% 3.50% 7.08% 7.94% 1.37% 0.61% -0.05% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 80.76 53.09 127.65 62.54 46.15 27.60 38.42 64.31%
EPS 13.39 7.38 14.60 15.33 2.43 1.03 -0.08 -
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.11 2.06 1.93 1.77 1.70 1.68 20.84%
Adjusted Per Share Value based on latest NOSH - 124,122
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 12.50 8.28 20.09 10.00 7.46 4.50 6.00 63.33%
EPS 2.07 1.15 2.30 2.45 0.39 0.17 -0.01 -
DPS 0.00 0.00 1.57 0.00 0.00 0.00 0.00 -
NAPS 0.3453 0.3292 0.3242 0.3086 0.286 0.2769 0.2621 20.23%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.53 0.48 0.25 0.24 0.22 0.22 0.21 -
P/RPS 0.66 0.90 0.20 0.38 0.48 0.80 0.55 12.96%
P/EPS 3.96 6.50 1.71 1.57 9.05 21.36 -244.55 -
EY 25.26 15.38 58.37 63.88 11.05 4.68 -0.41 -
DY 0.00 0.00 40.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.12 0.12 0.12 0.13 0.13 50.66%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 23/02/10 26/11/09 27/08/09 28/05/09 26/02/09 -
Price 0.45 0.48 0.30 0.25 0.26 0.20 0.16 -
P/RPS 0.56 0.90 0.24 0.40 0.56 0.72 0.42 21.20%
P/EPS 3.36 6.50 2.06 1.63 10.70 19.42 -186.32 -
EY 29.76 15.38 48.64 61.32 9.35 5.15 -0.54 -
DY 0.00 0.00 33.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.15 0.13 0.15 0.12 0.10 58.94%

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