[MITRA] YoY Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 57,614 80,333 61,249 117,521 115,342 203,976 299,006 -23.99% YoY % -28.28% 31.16% -47.88% 1.89% -43.45% -31.78% - Horiz. % 19.27% 26.87% 20.48% 39.30% 38.58% 68.22% 100.00%
PBT -2,853 4,684 63 6,008 -27,818 8,832 27,415 - YoY % -160.91% 7,334.92% -98.95% 121.60% -414.97% -67.78% - Horiz. % -10.41% 17.09% 0.23% 21.92% -101.47% 32.22% 100.00%
Tax -406 -796 -928 -3,161 -1,808 -4,293 -6,629 -37.20% YoY % 48.99% 14.22% 70.64% -74.83% 57.88% 35.24% - Horiz. % 6.12% 12.01% 14.00% 47.68% 27.27% 64.76% 100.00%
NP -3,259 3,888 -865 2,847 -29,626 4,539 20,786 - YoY % -183.82% 549.48% -130.38% 109.61% -752.70% -78.16% - Horiz. % -15.68% 18.70% -4.16% 13.70% -142.53% 21.84% 100.00%
NP to SH -3,135 4,017 -788 3,153 -28,333 5,059 21,242 - YoY % -178.04% 609.77% -124.99% 111.13% -660.05% -76.18% - Horiz. % -14.76% 18.91% -3.71% 14.84% -133.38% 23.82% 100.00%
Tax Rate - % 16.99 % 1,473.02 % 52.61 % - % 48.61 % 24.18 % - YoY % 0.00% -98.85% 2,699.89% 0.00% 0.00% 101.03% - Horiz. % 0.00% 70.26% 6,091.89% 217.58% 0.00% 201.03% 100.00%
Total Cost 60,873 76,445 62,114 114,674 144,968 199,437 278,220 -22.37% YoY % -20.37% 23.07% -45.83% -20.90% -27.31% -28.32% - Horiz. % 21.88% 27.48% 22.33% 41.22% 52.11% 71.68% 100.00%
Net Worth 770,251 779,842 773,320 759,484 782,873 841,804 711,165 1.34% YoY % -1.23% 0.84% 1.82% -2.99% -7.00% 18.37% - Horiz. % 108.31% 109.66% 108.74% 106.79% 110.08% 118.37% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 770,251 779,842 773,320 759,484 782,873 841,804 711,165 1.34% YoY % -1.23% 0.84% 1.82% -2.99% -7.00% 18.37% - Horiz. % 108.31% 109.66% 108.74% 106.79% 110.08% 118.37% 100.00%
NOSH 762,625 787,720 822,681 834,598 889,629 895,537 683,813 1.83% YoY % -3.19% -4.25% -1.43% -6.19% -0.66% 30.96% - Horiz. % 111.53% 115.20% 120.31% 122.05% 130.10% 130.96% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -5.66 % 4.84 % -1.41 % 2.42 % -25.69 % 2.23 % 6.95 % - YoY % -216.94% 443.26% -158.26% 109.42% -1,252.02% -67.91% - Horiz. % -81.44% 69.64% -20.29% 34.82% -369.64% 32.09% 100.00%
ROE -0.41 % 0.52 % -0.10 % 0.42 % -3.62 % 0.60 % 2.99 % - YoY % -178.85% 620.00% -123.81% 111.60% -703.33% -79.93% - Horiz. % -13.71% 17.39% -3.34% 14.05% -121.07% 20.07% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 7.55 10.20 7.45 14.08 12.97 22.78 43.73 -25.37% YoY % -25.98% 36.91% -47.09% 8.56% -43.06% -47.91% - Horiz. % 17.27% 23.32% 17.04% 32.20% 29.66% 52.09% 100.00%
EPS -0.41 0.51 -0.10 0.38 -3.18 0.56 3.11 - YoY % -180.39% 610.00% -126.32% 111.95% -667.86% -81.99% - Horiz. % -13.18% 16.40% -3.22% 12.22% -102.25% 18.01% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.0100 0.9900 0.9400 0.9100 0.8800 0.9400 1.0400 -0.49% YoY % 2.02% 5.32% 3.30% 3.41% -6.38% -9.62% - Horiz. % 97.12% 95.19% 90.38% 87.50% 84.62% 90.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 776,148 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 7.42 10.35 7.89 15.14 14.86 26.28 38.52 -24.00% YoY % -28.31% 31.18% -47.89% 1.88% -43.46% -31.78% - Horiz. % 19.26% 26.87% 20.48% 39.30% 38.58% 68.22% 100.00%
EPS -0.40 0.52 -0.10 0.41 -3.65 0.65 2.74 - YoY % -176.92% 620.00% -124.39% 111.23% -661.54% -76.28% - Horiz. % -14.60% 18.98% -3.65% 14.96% -133.21% 23.72% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.9924 1.0048 0.9964 0.9785 1.0087 1.0846 0.9163 1.34% YoY % -1.23% 0.84% 1.83% -2.99% -7.00% 18.37% - Horiz. % 108.31% 109.66% 108.74% 106.79% 110.08% 118.37% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.2750 0.1900 0.2500 0.2050 0.2700 0.4100 1.0500 -
P/RPS 3.64 1.86 3.36 1.46 2.08 1.80 2.40 7.19% YoY % 95.70% -44.64% 130.14% -29.81% 15.56% -25.00% - Horiz. % 151.67% 77.50% 140.00% 60.83% 86.67% 75.00% 100.00%
P/EPS -66.90 37.26 -261.00 54.26 -8.48 72.58 33.80 - YoY % -279.55% 114.28% -581.02% 739.86% -111.68% 114.73% - Horiz. % -197.93% 110.24% -772.19% 160.53% -25.09% 214.73% 100.00%
EY -1.49 2.68 -0.38 1.84 -11.80 1.38 2.96 - YoY % -155.60% 805.26% -120.65% 115.59% -955.07% -53.38% - Horiz. % -50.34% 90.54% -12.84% 62.16% -398.65% 46.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.27 0.19 0.27 0.23 0.31 0.44 1.01 -19.73% YoY % 42.11% -29.63% 17.39% -25.81% -29.55% -56.44% - Horiz. % 26.73% 18.81% 26.73% 22.77% 30.69% 43.56% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date - 29/11/22 29/11/21 25/11/20 27/11/19 28/11/18 28/11/17 -
Price 0.2550 0.2000 0.2450 0.2200 0.2750 0.3300 0.7700 -
P/RPS 3.38 1.96 3.29 1.56 2.12 1.45 1.76 11.48% YoY % 72.45% -40.43% 110.90% -26.42% 46.21% -17.61% - Horiz. % 192.05% 111.36% 186.93% 88.64% 120.45% 82.39% 100.00%
P/EPS -62.03 39.22 -255.78 58.23 -8.63 58.42 24.79 - YoY % -258.16% 115.33% -539.26% 774.74% -114.77% 135.66% - Horiz. % -250.22% 158.21% -1,031.79% 234.89% -34.81% 235.66% 100.00%
EY -1.61 2.55 -0.39 1.72 -11.58 1.71 4.03 - YoY % -163.14% 753.85% -122.67% 114.85% -777.19% -57.57% - Horiz. % -39.95% 63.28% -9.68% 42.68% -287.34% 42.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.25 0.20 0.26 0.24 0.31 0.35 0.74 -16.54% YoY % 25.00% -23.08% 8.33% -22.58% -11.43% -52.70% - Horiz. % 33.78% 27.03% 35.14% 32.43% 41.89% 47.30% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment