[MITRA] YoY 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- 524.28%
YoY- 4598.27%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 74,524 58,353 83,362 77,629 45,233 75,746 40,615 10.63%
PBT 5,565 17,709 22,168 28,440 -67 3,679 2,587 13.60%
Tax -2,631 -6,422 -5,730 -7,619 220 -655 -1,253 13.14%
NP 2,934 11,287 16,438 20,821 153 3,024 1,334 14.02%
-
NP to SH 1,072 11,259 15,920 19,028 405 2,646 941 2.19%
-
Tax Rate 47.28% 36.26% 25.85% 26.79% - 17.80% 48.43% -
Total Cost 71,590 47,066 66,924 56,808 45,080 72,722 39,281 10.51%
-
Net Worth 313,659 316,042 271,746 239,556 217,687 208,826 199,110 7.86%
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 313,659 316,042 271,746 239,556 217,687 208,826 199,110 7.86%
NOSH 397,037 395,052 120,241 124,122 126,562 129,705 136,376 19.47%
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 3.94% 19.34% 19.72% 26.82% 0.34% 3.99% 3.28% -
ROE 0.34% 3.56% 5.86% 7.94% 0.19% 1.27% 0.47% -
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 18.77 14.77 69.33 62.54 35.74 58.40 29.78 -7.39%
EPS 0.27 2.85 13.24 15.33 0.32 2.04 0.69 -14.46%
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 9.60 7.52 10.74 10.00 5.83 9.76 5.23 10.64%
EPS 0.14 1.45 2.05 2.45 0.05 0.34 0.12 2.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4041 0.4072 0.3501 0.3086 0.2805 0.2691 0.2565 7.86%
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 2.45 2.78 0.72 0.38 0.62 0.60 0.67 24.09%
P/EPS 170.37 14.39 3.78 1.57 68.75 17.16 28.99 34.29%
EY 0.59 6.95 26.48 63.88 1.45 5.83 3.45 -25.47%
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 2.40 3.18 0.74 0.40 0.62 0.53 0.74 21.64%
P/EPS 166.67 16.49 3.85 1.63 68.75 15.20 31.88 31.70%
EY 0.60 6.06 25.96 61.32 1.45 6.58 3.14 -24.08%
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