[MITRA] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 63.53%
YoY- 5.02%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 189,998 184,356 277,047 277,590 274,156 260,884 233,837 -12.95%
PBT 8,152 6,512 17,816 14,596 13,378 12,192 14,317 -31.37%
Tax -4,880 -4,208 -10,061 -8,152 -8,130 -10,288 -7,768 -26.71%
NP 3,272 2,304 7,755 6,444 5,248 1,904 6,549 -37.11%
-
NP to SH 2,476 1,952 5,566 3,820 2,336 1,904 6,549 -47.80%
-
Tax Rate 59.86% 64.62% 56.47% 55.85% 60.77% 84.38% 54.26% -
Total Cost 186,726 182,052 269,292 271,146 268,908 258,980 227,288 -12.31%
-
Net Worth 201,345 206,044 206,190 198,767 201,619 200,199 227,322 -7.79%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 2,731 - - - - -
Div Payout % - - 49.07% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 201,345 206,044 206,190 198,767 201,619 200,199 227,322 -7.79%
NOSH 136,043 135,555 136,550 137,081 139,047 139,999 142,076 -2.85%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.72% 1.25% 2.80% 2.32% 1.91% 0.73% 2.80% -
ROE 1.23% 0.95% 2.70% 1.92% 1.16% 0.95% 2.88% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 139.66 136.00 202.89 202.50 197.17 186.35 164.59 -10.39%
EPS 1.82 1.44 4.00 2.73 1.66 1.36 4.61 -46.27%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.52 1.51 1.45 1.45 1.43 1.60 -5.07%
Adjusted Per Share Value based on latest NOSH - 136,854
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 24.48 23.75 35.70 35.77 35.32 33.61 30.13 -12.96%
EPS 0.32 0.25 0.72 0.49 0.30 0.25 0.84 -47.54%
DPS 0.00 0.00 0.35 0.00 0.00 0.00 0.00 -
NAPS 0.2594 0.2655 0.2657 0.2561 0.2598 0.2579 0.2929 -7.79%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.20 0.22 0.20 0.20 0.20 0.22 0.29 -
P/RPS 0.14 0.16 0.10 0.10 0.10 0.12 0.18 -15.46%
P/EPS 10.99 15.28 4.91 7.18 11.90 16.18 6.29 45.21%
EY 9.10 6.55 20.38 13.93 8.40 6.18 15.89 -31.10%
DY 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.13 0.14 0.14 0.15 0.18 -15.46%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 24/05/06 27/02/06 29/11/05 29/08/05 31/05/05 25/02/05 -
Price 0.20 0.21 0.20 0.20 0.20 0.22 0.26 -
P/RPS 0.14 0.15 0.10 0.10 0.10 0.12 0.16 -8.53%
P/EPS 10.99 14.58 4.91 7.18 11.90 16.18 5.64 56.19%
EY 9.10 6.86 20.38 13.93 8.40 6.18 17.73 -35.97%
DY 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.13 0.14 0.14 0.15 0.16 -8.53%

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