[MITRA] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 40.02%
YoY- 475.16%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 288,834 173,854 280,180 322,662 185,546 207,036 310,870 -1.21%
PBT 20,712 16,994 51,656 77,100 13,442 6,998 5,990 22.94%
Tax -6,844 -5,540 -13,878 -19,808 -4,120 -2,888 -2,776 16.21%
NP 13,868 11,454 37,778 57,292 9,322 4,110 3,214 27.56%
-
NP to SH 14,606 11,404 36,782 50,050 8,702 4,040 2,602 33.27%
-
Tax Rate 33.04% 32.60% 26.87% 25.69% 30.65% 41.27% 46.34% -
Total Cost 274,966 162,400 242,402 265,370 176,224 202,926 307,656 -1.85%
-
Net Worth 335,543 330,322 306,516 269,073 222,580 221,299 210,262 8.09%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 335,543 330,322 306,516 269,073 222,580 221,299 210,262 8.09%
NOSH 394,756 393,241 125,621 120,660 125,751 128,662 131,414 20.09%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 4.80% 6.59% 13.48% 17.76% 5.02% 1.99% 1.03% -
ROE 4.35% 3.45% 12.00% 18.60% 3.91% 1.83% 1.24% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 73.17 44.21 223.03 267.41 147.55 160.91 236.56 -17.74%
EPS 3.70 2.90 29.28 41.48 6.92 3.14 1.98 10.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.84 2.44 2.23 1.77 1.72 1.60 -9.99%
Adjusted Per Share Value based on latest NOSH - 120,164
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 37.21 22.40 36.10 41.57 23.91 26.67 40.05 -1.21%
EPS 1.88 1.47 4.74 6.45 1.12 0.52 0.34 32.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4323 0.4256 0.3949 0.3467 0.2868 0.2851 0.2709 8.09%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.49 0.57 0.68 0.53 0.22 0.24 0.32 -
P/RPS 0.67 1.29 0.30 0.20 0.15 0.15 0.14 29.78%
P/EPS 13.24 19.66 2.32 1.28 3.18 7.64 16.16 -3.26%
EY 7.55 5.09 43.06 78.26 31.45 13.08 6.19 3.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.68 0.28 0.24 0.12 0.14 0.20 19.39%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 27/08/12 25/08/11 26/08/10 27/08/09 29/08/08 29/08/07 -
Price 0.475 0.51 0.50 0.45 0.26 0.22 0.33 -
P/RPS 0.65 1.15 0.22 0.17 0.18 0.14 0.14 29.13%
P/EPS 12.84 17.59 1.71 1.08 3.76 7.01 16.67 -4.25%
EY 7.79 5.69 58.56 92.18 26.62 14.27 6.00 4.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.20 0.20 0.15 0.13 0.21 17.74%

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