[MITRA] YoY Cumulative 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- 437.32%
YoY- 864.08%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 161,451 198,444 244,693 170,402 148,751 231,181 135,614 2.94%
PBT 14,061 43,537 60,718 35,161 3,432 6,674 6,663 13.24%
Tax -5,401 -13,362 -15,634 -9,679 -1,224 -2,043 -3,693 6.53%
NP 8,660 30,175 45,084 25,482 2,208 4,631 2,970 19.50%
-
NP to SH 6,774 29,649 40,945 23,379 2,425 3,947 2,179 20.78%
-
Tax Rate 38.41% 30.69% 25.75% 27.53% 35.66% 30.61% 55.43% -
Total Cost 152,791 168,269 199,609 144,920 146,543 226,550 132,644 2.38%
-
Net Worth 311,131 306,846 273,774 240,647 220,687 211,118 198,833 7.74%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 311,131 306,846 273,774 240,647 220,687 211,118 198,833 7.74%
NOSH 393,837 383,557 121,139 124,688 128,306 131,129 136,187 19.34%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.36% 15.21% 18.42% 14.95% 1.48% 2.00% 2.19% -
ROE 2.18% 9.66% 14.96% 9.72% 1.10% 1.87% 1.10% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 40.99 51.74 201.99 136.66 115.93 176.30 99.58 -13.73%
EPS 1.72 7.73 33.80 18.75 1.89 3.01 1.60 1.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.80 2.26 1.93 1.72 1.61 1.46 -9.72%
Adjusted Per Share Value based on latest NOSH - 124,122
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 20.80 25.57 31.53 21.95 19.17 29.79 17.47 2.94%
EPS 0.87 3.82 5.28 3.01 0.31 0.51 0.28 20.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4009 0.3953 0.3527 0.3101 0.2843 0.272 0.2562 7.74%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.46 0.41 0.50 0.24 0.22 0.35 0.20 -
P/RPS 1.12 0.79 0.25 0.18 0.19 0.20 0.20 33.22%
P/EPS 26.74 5.30 1.48 1.28 11.64 11.63 12.50 13.49%
EY 3.74 18.85 67.60 78.13 8.59 8.60 8.00 -11.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.51 0.22 0.12 0.13 0.22 0.14 26.70%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 25/11/11 29/11/10 26/11/09 26/11/08 28/11/07 29/11/06 -
Price 0.45 0.47 0.51 0.25 0.22 0.31 0.22 -
P/RPS 1.10 0.91 0.25 0.18 0.19 0.18 0.22 30.73%
P/EPS 26.16 6.08 1.51 1.33 11.64 10.30 13.75 11.30%
EY 3.82 16.45 66.27 75.00 8.59 9.71 7.27 -10.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.23 0.13 0.13 0.19 0.15 24.89%

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