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

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -73.68%
YoY- 3.64%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA'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 123,875 70,151 78,007 66,410 89,091 74,524 53,542 74.66%
PBT 19,416 10,522 6,230 4,126 13,776 5,565 4,541 162.73%
Tax -6,293 -1,926 -2,142 -1,280 -3,556 -2,631 -1,497 159.78%
NP 13,123 8,596 4,088 2,846 10,220 2,934 3,044 164.18%
-
NP to SH 13,446 8,569 4,367 2,936 11,155 1,072 2,869 179.26%
-
Tax Rate 32.41% 18.30% 34.38% 31.02% 25.81% 47.28% 32.97% -
Total Cost 110,752 61,555 73,919 63,564 78,871 71,590 50,498 68.56%
-
Net Worth 346,993 334,112 334,409 333,275 331,483 313,659 330,131 3.36%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 346,993 334,112 334,409 333,275 331,483 313,659 330,131 3.36%
NOSH 394,310 393,073 393,423 396,756 394,623 397,037 393,013 0.21%
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 10.59% 12.25% 5.24% 4.29% 11.47% 3.94% 5.69% -
ROE 3.88% 2.56% 1.31% 0.88% 3.37% 0.34% 0.87% -
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 31.42 17.85 19.83 16.74 22.58 18.77 13.62 74.32%
EPS 3.41 2.18 1.11 0.74 2.83 0.27 0.73 178.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.85 0.85 0.84 0.84 0.79 0.84 3.14%
Adjusted Per Share Value based on latest NOSH - 396,756
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.96 9.04 10.05 8.56 11.48 9.60 6.90 74.63%
EPS 1.73 1.10 0.56 0.38 1.44 0.14 0.37 178.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4471 0.4305 0.4309 0.4294 0.4271 0.4041 0.4253 3.37%
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 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.505 0.45 0.49 0.415 0.43 0.46 0.57 -
P/RPS 1.61 2.52 2.47 2.48 1.90 2.45 4.18 -46.97%
P/EPS 14.81 20.64 44.14 56.08 15.21 170.37 78.08 -66.88%
EY 6.75 4.84 2.27 1.78 6.57 0.59 1.28 202.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.53 0.58 0.49 0.51 0.58 0.68 -11.06%
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 28/02/14 27/11/13 27/08/13 28/05/13 26/02/13 26/11/12 27/08/12 -
Price 0.49 0.48 0.475 0.535 0.41 0.45 0.51 -
P/RPS 1.56 2.69 2.40 3.20 1.82 2.40 3.74 -44.08%
P/EPS 14.37 22.02 42.79 72.30 14.50 166.67 69.86 -65.05%
EY 6.96 4.54 2.34 1.38 6.89 0.60 1.43 186.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.56 0.64 0.49 0.57 0.61 -5.52%

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