[MITRA] YoY Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -80.23%
YoY- 10.33%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 104,169 66,410 33,386 79,373 64,285 34,891 48,097 13.73%
PBT 14,356 4,126 3,956 13,966 13,845 2,171 1,018 55.40%
Tax -3,410 -1,280 -1,273 -3,797 -3,779 -874 -562 35.03%
NP 10,946 2,846 2,683 10,169 10,066 1,297 456 69.80%
-
NP to SH 10,928 2,936 2,833 9,859 8,936 1,302 448 70.25%
-
Tax Rate 23.75% 31.02% 32.18% 27.19% 27.30% 40.26% 55.21% -
Total Cost 93,223 63,564 30,703 69,204 54,219 33,594 47,641 11.83%
-
Net Worth 359,006 333,275 330,516 294,779 255,487 214,893 202,240 10.03%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 359,006 333,275 330,516 294,779 255,487 214,893 202,240 10.03%
NOSH 394,512 396,756 393,472 123,856 121,084 126,407 128,000 20.62%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 10.51% 4.29% 8.04% 12.81% 15.66% 3.72% 0.95% -
ROE 3.04% 0.88% 0.86% 3.34% 3.50% 0.61% 0.22% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 26.40 16.74 8.48 64.08 53.09 27.60 37.58 -5.71%
EPS 2.77 0.74 0.72 7.96 7.38 1.03 0.35 41.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.84 0.84 2.38 2.11 1.70 1.58 -8.78%
Adjusted Per Share Value based on latest NOSH - 123,856
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 13.42 8.56 4.30 10.23 8.28 4.50 6.20 13.72%
EPS 1.41 0.38 0.37 1.27 1.15 0.17 0.06 69.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4625 0.4294 0.4258 0.3798 0.3292 0.2769 0.2606 10.02%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.59 0.415 0.56 1.01 0.48 0.22 0.27 -
P/RPS 2.23 2.48 6.60 1.58 0.90 0.80 0.72 20.72%
P/EPS 21.30 56.08 77.78 12.69 6.50 21.36 77.14 -19.29%
EY 4.69 1.78 1.29 7.88 15.38 4.68 1.30 23.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.49 0.67 0.42 0.23 0.13 0.17 25.03%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 28/05/13 29/05/12 27/05/11 26/05/10 28/05/09 28/05/08 -
Price 0.85 0.535 0.57 1.07 0.48 0.20 0.29 -
P/RPS 3.22 3.20 6.72 1.67 0.90 0.72 0.77 26.91%
P/EPS 30.69 72.30 79.17 13.44 6.50 19.42 82.86 -15.24%
EY 3.26 1.38 1.26 7.44 15.38 5.15 1.21 17.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.64 0.68 0.45 0.23 0.12 0.18 31.46%

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