[MITRA] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 102.25%
YoY- 81.14%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 207,036 192,388 311,421 308,241 310,870 295,428 269,804 -16.19%
PBT 6,998 4,072 14,497 8,898 5,990 3,024 15,445 -41.03%
Tax -2,888 -2,248 -5,465 -2,724 -2,776 -2,472 -7,182 -45.55%
NP 4,110 1,824 9,032 6,174 3,214 552 8,263 -37.24%
-
NP to SH 4,040 1,792 8,148 5,262 2,602 444 7,115 -31.45%
-
Tax Rate 41.27% 55.21% 37.70% 30.61% 46.34% 81.75% 46.50% -
Total Cost 202,926 190,564 302,389 302,066 307,656 294,876 261,541 -15.57%
-
Net Worth 221,299 202,240 212,796 211,118 210,262 219,225 216,838 1.36%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 1,958 - - - 2,710 -
Div Payout % - - 24.03% - - - 38.10% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 221,299 202,240 212,796 211,118 210,262 219,225 216,838 1.36%
NOSH 128,662 128,000 130,550 131,129 131,414 138,750 135,523 -3.40%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.99% 0.95% 2.90% 2.00% 1.03% 0.19% 3.06% -
ROE 1.83% 0.89% 3.83% 2.49% 1.24% 0.20% 3.28% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 160.91 150.30 238.55 235.07 236.56 212.92 199.08 -13.24%
EPS 3.14 1.40 6.24 4.01 1.98 0.32 5.25 -29.03%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 2.00 -
NAPS 1.72 1.58 1.63 1.61 1.60 1.58 1.60 4.94%
Adjusted Per Share Value based on latest NOSH - 129,705
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 27.30 25.37 41.07 40.65 41.00 38.96 35.58 -16.20%
EPS 0.53 0.24 1.07 0.69 0.34 0.06 0.94 -31.77%
DPS 0.00 0.00 0.26 0.00 0.00 0.00 0.36 -
NAPS 0.2918 0.2667 0.2806 0.2784 0.2773 0.2891 0.286 1.34%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.24 0.27 0.29 0.35 0.32 0.29 0.22 -
P/RPS 0.15 0.18 0.12 0.15 0.14 0.14 0.11 22.99%
P/EPS 7.64 19.29 4.65 8.72 16.16 90.63 4.19 49.30%
EY 13.08 5.19 21.52 11.47 6.19 1.10 23.86 -33.04%
DY 0.00 0.00 5.17 0.00 0.00 0.00 9.09 -
P/NAPS 0.14 0.17 0.18 0.22 0.20 0.18 0.14 0.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 28/05/08 27/02/08 28/11/07 29/08/07 29/05/07 28/02/07 -
Price 0.22 0.29 0.28 0.31 0.33 0.29 0.30 -
P/RPS 0.14 0.19 0.12 0.13 0.14 0.14 0.15 -4.49%
P/EPS 7.01 20.71 4.49 7.72 16.67 90.63 5.71 14.66%
EY 14.27 4.83 22.29 12.95 6.00 1.10 17.50 -12.72%
DY 0.00 0.00 5.36 0.00 0.00 0.00 6.67 -
P/NAPS 0.13 0.18 0.17 0.19 0.21 0.18 0.19 -22.37%

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