[MITRA] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 940.58%
YoY- 0.07%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 70,151 78,007 66,410 89,091 74,524 53,542 33,386 63.97%
PBT 10,522 6,230 4,126 13,776 5,565 4,541 3,956 91.85%
Tax -1,926 -2,142 -1,280 -3,556 -2,631 -1,497 -1,273 31.75%
NP 8,596 4,088 2,846 10,220 2,934 3,044 2,683 117.17%
-
NP to SH 8,569 4,367 2,936 11,155 1,072 2,869 2,833 109.00%
-
Tax Rate 18.30% 34.38% 31.02% 25.81% 47.28% 32.97% 32.18% -
Total Cost 61,555 73,919 63,564 78,871 71,590 50,498 30,703 58.92%
-
Net Worth 334,112 334,409 333,275 331,483 313,659 330,131 330,516 0.72%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 334,112 334,409 333,275 331,483 313,659 330,131 330,516 0.72%
NOSH 393,073 393,423 396,756 394,623 397,037 393,013 393,472 -0.06%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.25% 5.24% 4.29% 11.47% 3.94% 5.69% 8.04% -
ROE 2.56% 1.31% 0.88% 3.37% 0.34% 0.87% 0.86% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 17.85 19.83 16.74 22.58 18.77 13.62 8.48 64.17%
EPS 2.18 1.11 0.74 2.83 0.27 0.73 0.72 109.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.85 0.84 0.84 0.79 0.84 0.84 0.79%
Adjusted Per Share Value based on latest NOSH - 394,623
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.04 10.05 8.56 11.48 9.60 6.90 4.30 64.03%
EPS 1.10 0.56 0.38 1.44 0.14 0.37 0.37 106.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4305 0.4309 0.4294 0.4271 0.4041 0.4253 0.4258 0.73%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.45 0.49 0.415 0.43 0.46 0.57 0.56 -
P/RPS 2.52 2.47 2.48 1.90 2.45 4.18 6.60 -47.33%
P/EPS 20.64 44.14 56.08 15.21 170.37 78.08 77.78 -58.67%
EY 4.84 2.27 1.78 6.57 0.59 1.28 1.29 141.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.58 0.49 0.51 0.58 0.68 0.67 -14.45%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 27/08/13 28/05/13 26/02/13 26/11/12 27/08/12 29/05/12 -
Price 0.48 0.475 0.535 0.41 0.45 0.51 0.57 -
P/RPS 2.69 2.40 3.20 1.82 2.40 3.74 6.72 -45.65%
P/EPS 22.02 42.79 72.30 14.50 166.67 69.86 79.17 -57.35%
EY 4.54 2.34 1.38 6.89 0.60 1.43 1.26 134.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.64 0.49 0.57 0.61 0.68 -12.13%

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