[MITRA] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 144.89%
YoY- 27.83%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 308,241 310,870 295,428 269,804 180,818 189,998 184,356 40.82%
PBT 8,898 5,990 3,024 15,445 8,884 8,152 6,512 23.11%
Tax -2,724 -2,776 -2,472 -7,182 -4,924 -4,880 -4,208 -25.14%
NP 6,174 3,214 552 8,263 3,960 3,272 2,304 92.80%
-
NP to SH 5,262 2,602 444 7,115 2,905 2,476 1,952 93.57%
-
Tax Rate 30.61% 46.34% 81.75% 46.50% 55.43% 59.86% 64.62% -
Total Cost 302,066 307,656 294,876 261,541 176,858 186,726 182,052 40.11%
-
Net Worth 211,118 210,262 219,225 216,838 198,833 201,345 206,044 1.63%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 2,710 - - - -
Div Payout % - - - 38.10% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 211,118 210,262 219,225 216,838 198,833 201,345 206,044 1.63%
NOSH 131,129 131,414 138,750 135,523 136,187 136,043 135,555 -2.18%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.00% 1.03% 0.19% 3.06% 2.19% 1.72% 1.25% -
ROE 2.49% 1.24% 0.20% 3.28% 1.46% 1.23% 0.95% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 235.07 236.56 212.92 199.08 132.77 139.66 136.00 43.97%
EPS 4.01 1.98 0.32 5.25 2.13 1.82 1.44 97.81%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.61 1.60 1.58 1.60 1.46 1.48 1.52 3.90%
Adjusted Per Share Value based on latest NOSH - 134,130
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 40.65 41.00 38.96 35.58 23.85 25.06 24.31 40.83%
EPS 0.69 0.34 0.06 0.94 0.38 0.33 0.26 91.56%
DPS 0.00 0.00 0.00 0.36 0.00 0.00 0.00 -
NAPS 0.2784 0.2773 0.2891 0.286 0.2622 0.2655 0.2717 1.63%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.35 0.32 0.29 0.22 0.20 0.20 0.22 -
P/RPS 0.15 0.14 0.14 0.11 0.15 0.14 0.16 -4.20%
P/EPS 8.72 16.16 90.63 4.19 9.37 10.99 15.28 -31.17%
EY 11.47 6.19 1.10 23.86 10.67 9.10 6.55 45.23%
DY 0.00 0.00 0.00 9.09 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.18 0.14 0.14 0.14 0.14 35.12%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 29/05/07 28/02/07 29/11/06 28/08/06 24/05/06 -
Price 0.31 0.33 0.29 0.30 0.22 0.20 0.21 -
P/RPS 0.13 0.14 0.14 0.15 0.17 0.14 0.15 -9.09%
P/EPS 7.72 16.67 90.63 5.71 10.31 10.99 14.58 -34.52%
EY 12.95 6.00 1.10 17.50 9.70 9.10 6.86 52.68%
DY 0.00 0.00 0.00 6.67 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.18 0.19 0.15 0.14 0.14 22.55%

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