[MITRA] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 26.84%
YoY- 5.99%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 295,428 269,804 180,818 189,998 184,356 277,047 277,590 4.24%
PBT 3,024 15,445 8,884 8,152 6,512 17,816 14,596 -65.02%
Tax -2,472 -7,182 -4,924 -4,880 -4,208 -10,061 -8,152 -54.89%
NP 552 8,263 3,960 3,272 2,304 7,755 6,444 -80.59%
-
NP to SH 444 7,115 2,905 2,476 1,952 5,566 3,820 -76.21%
-
Tax Rate 81.75% 46.50% 55.43% 59.86% 64.62% 56.47% 55.85% -
Total Cost 294,876 261,541 176,858 186,726 182,052 269,292 271,146 5.75%
-
Net Worth 219,225 216,838 198,833 201,345 206,044 206,190 198,767 6.75%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 2,710 - - - 2,731 - -
Div Payout % - 38.10% - - - 49.07% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 219,225 216,838 198,833 201,345 206,044 206,190 198,767 6.75%
NOSH 138,750 135,523 136,187 136,043 135,555 136,550 137,081 0.81%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 0.19% 3.06% 2.19% 1.72% 1.25% 2.80% 2.32% -
ROE 0.20% 3.28% 1.46% 1.23% 0.95% 2.70% 1.92% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 212.92 199.08 132.77 139.66 136.00 202.89 202.50 3.40%
EPS 0.32 5.25 2.13 1.82 1.44 4.00 2.73 -76.08%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.58 1.60 1.46 1.48 1.52 1.51 1.45 5.89%
Adjusted Per Share Value based on latest NOSH - 136,363
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 38.96 35.58 23.85 25.06 24.31 36.54 36.61 4.23%
EPS 0.06 0.94 0.38 0.33 0.26 0.73 0.50 -75.70%
DPS 0.00 0.36 0.00 0.00 0.00 0.36 0.00 -
NAPS 0.2891 0.286 0.2622 0.2655 0.2717 0.2719 0.2621 6.76%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.29 0.22 0.20 0.20 0.22 0.20 0.20 -
P/RPS 0.14 0.11 0.15 0.14 0.16 0.10 0.10 25.17%
P/EPS 90.63 4.19 9.37 10.99 15.28 4.91 7.18 442.96%
EY 1.10 23.86 10.67 9.10 6.55 20.38 13.93 -81.62%
DY 0.00 9.09 0.00 0.00 0.00 10.00 0.00 -
P/NAPS 0.18 0.14 0.14 0.14 0.14 0.13 0.14 18.25%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 28/02/07 29/11/06 28/08/06 24/05/06 27/02/06 29/11/05 -
Price 0.29 0.30 0.22 0.20 0.21 0.20 0.20 -
P/RPS 0.14 0.15 0.17 0.14 0.15 0.10 0.10 25.17%
P/EPS 90.63 5.71 10.31 10.99 14.58 4.91 7.18 442.96%
EY 1.10 17.50 9.70 9.10 6.86 20.38 13.93 -81.62%
DY 0.00 6.67 0.00 0.00 0.00 10.00 0.00 -
P/NAPS 0.18 0.19 0.15 0.14 0.14 0.13 0.14 18.25%

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