[MITRA] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 50.65%
YoY- -15.73%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 262,147 446,272 675,791 894,909 692,462 636,106 384,444 -6.17%
PBT 10,371 -44,111 46,010 77,805 97,322 83,625 49,724 -22.97%
Tax -5,837 -5,791 -13,328 -21,197 -21,374 -21,170 -12,528 -11.94%
NP 4,534 -49,902 32,682 56,608 75,948 62,455 37,196 -29.56%
-
NP to SH 5,530 -47,166 34,567 63,186 74,984 62,308 37,624 -27.33%
-
Tax Rate 56.28% - 28.97% 27.24% 21.96% 25.32% 25.20% -
Total Cost 257,613 496,174 643,109 838,301 616,514 573,651 347,248 -4.85%
-
Net Worth 759,484 782,873 841,804 711,165 553,748 461,993 374,270 12.50%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 759,484 782,873 841,804 711,165 553,748 461,993 374,270 12.50%
NOSH 896,148 896,148 896,148 689,481 651,468 642,110 393,968 14.66%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 1.73% -11.18% 4.84% 6.33% 10.97% 9.82% 9.68% -
ROE 0.73% -6.02% 4.11% 8.88% 13.54% 13.49% 10.05% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 31.41 50.16 75.46 130.87 106.29 100.51 97.58 -17.20%
EPS 0.65 -5.30 3.86 9.37 11.51 10.06 9.55 -36.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.88 0.94 1.04 0.85 0.73 0.95 -0.71%
Adjusted Per Share Value based on latest NOSH - 689,481
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 33.78 57.50 87.07 115.30 89.22 81.96 49.53 -6.17%
EPS 0.71 -6.08 4.45 8.14 9.66 8.03 4.85 -27.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9785 1.0087 1.0846 0.9163 0.7135 0.5952 0.4822 12.50%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.205 0.27 0.41 1.05 1.37 1.03 0.955 -
P/RPS 0.65 0.54 0.54 0.80 1.29 1.02 0.98 -6.60%
P/EPS 30.94 -5.09 10.62 11.36 11.90 10.46 10.00 20.69%
EY 3.23 -19.64 9.41 8.80 8.40 9.56 10.00 -17.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.31 0.44 1.01 1.61 1.41 1.01 -21.83%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 27/11/19 28/11/18 28/11/17 28/11/16 02/12/15 26/11/14 -
Price 0.22 0.275 0.33 0.77 1.25 1.24 1.15 -
P/RPS 0.70 0.55 0.44 0.59 1.18 1.23 1.18 -8.32%
P/EPS 33.20 -5.19 8.55 8.33 10.86 12.59 12.04 18.39%
EY 3.01 -19.28 11.70 12.00 9.21 7.94 8.30 -15.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.31 0.35 0.74 1.47 1.70 1.21 -23.61%

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