[MITRA] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 45.71%
YoY- -15.01%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 180,818 189,998 184,356 277,047 277,590 274,156 260,884 -21.66%
PBT 8,884 8,152 6,512 17,816 14,596 13,378 12,192 -19.00%
Tax -4,924 -4,880 -4,208 -10,061 -8,152 -8,130 -10,288 -38.78%
NP 3,960 3,272 2,304 7,755 6,444 5,248 1,904 62.86%
-
NP to SH 2,905 2,476 1,952 5,566 3,820 2,336 1,904 32.49%
-
Tax Rate 55.43% 59.86% 64.62% 56.47% 55.85% 60.77% 84.38% -
Total Cost 176,858 186,726 182,052 269,292 271,146 268,908 258,980 -22.43%
-
Net Worth 198,833 201,345 206,044 206,190 198,767 201,619 200,199 -0.45%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 2,731 - - - -
Div Payout % - - - 49.07% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 198,833 201,345 206,044 206,190 198,767 201,619 200,199 -0.45%
NOSH 136,187 136,043 135,555 136,550 137,081 139,047 139,999 -1.82%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.19% 1.72% 1.25% 2.80% 2.32% 1.91% 0.73% -
ROE 1.46% 1.23% 0.95% 2.70% 1.92% 1.16% 0.95% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 132.77 139.66 136.00 202.89 202.50 197.17 186.35 -20.21%
EPS 2.13 1.82 1.44 4.00 2.73 1.66 1.36 34.82%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.46 1.48 1.52 1.51 1.45 1.45 1.43 1.39%
Adjusted Per Share Value based on latest NOSH - 136,666
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 23.85 25.06 24.31 36.54 36.61 36.15 34.40 -21.64%
EPS 0.38 0.33 0.26 0.73 0.50 0.31 0.25 32.16%
DPS 0.00 0.00 0.00 0.36 0.00 0.00 0.00 -
NAPS 0.2622 0.2655 0.2717 0.2719 0.2621 0.2659 0.264 -0.45%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.20 0.20 0.22 0.20 0.20 0.20 0.22 -
P/RPS 0.15 0.14 0.16 0.10 0.10 0.10 0.12 16.02%
P/EPS 9.37 10.99 15.28 4.91 7.18 11.90 16.18 -30.49%
EY 10.67 9.10 6.55 20.38 13.93 8.40 6.18 43.87%
DY 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.14 0.13 0.14 0.14 0.15 -4.49%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 28/08/06 24/05/06 27/02/06 29/11/05 29/08/05 31/05/05 -
Price 0.22 0.20 0.21 0.20 0.20 0.20 0.22 -
P/RPS 0.17 0.14 0.15 0.10 0.10 0.10 0.12 26.11%
P/EPS 10.31 10.99 14.58 4.91 7.18 11.90 16.18 -25.93%
EY 9.70 9.10 6.86 20.38 13.93 8.40 6.18 35.02%
DY 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.14 0.14 0.13 0.14 0.14 0.15 0.00%

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 ⃤ & 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