[MITRA] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -93.76%
YoY- -77.25%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 311,421 308,241 310,870 295,428 269,804 180,818 189,998 38.89%
PBT 14,497 8,898 5,990 3,024 15,445 8,884 8,152 46.62%
Tax -5,465 -2,724 -2,776 -2,472 -7,182 -4,924 -4,880 7.81%
NP 9,032 6,174 3,214 552 8,263 3,960 3,272 96.41%
-
NP to SH 8,148 5,262 2,602 444 7,115 2,905 2,476 120.76%
-
Tax Rate 37.70% 30.61% 46.34% 81.75% 46.50% 55.43% 59.86% -
Total Cost 302,389 302,066 307,656 294,876 261,541 176,858 186,726 37.78%
-
Net Worth 212,796 211,118 210,262 219,225 216,838 198,833 201,345 3.74%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,958 - - - 2,710 - - -
Div Payout % 24.03% - - - 38.10% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 212,796 211,118 210,262 219,225 216,838 198,833 201,345 3.74%
NOSH 130,550 131,129 131,414 138,750 135,523 136,187 136,043 -2.70%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 2.90% 2.00% 1.03% 0.19% 3.06% 2.19% 1.72% -
ROE 3.83% 2.49% 1.24% 0.20% 3.28% 1.46% 1.23% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 238.55 235.07 236.56 212.92 199.08 132.77 139.66 42.75%
EPS 6.24 4.01 1.98 0.32 5.25 2.13 1.82 126.86%
DPS 1.50 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.63 1.61 1.60 1.58 1.60 1.46 1.48 6.62%
Adjusted Per Share Value based on latest NOSH - 138,750
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 41.07 40.65 41.00 38.96 35.58 23.85 25.06 38.87%
EPS 1.07 0.69 0.34 0.06 0.94 0.38 0.33 118.59%
DPS 0.26 0.00 0.00 0.00 0.36 0.00 0.00 -
NAPS 0.2806 0.2784 0.2773 0.2891 0.286 0.2622 0.2655 3.74%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.29 0.35 0.32 0.29 0.22 0.20 0.20 -
P/RPS 0.12 0.15 0.14 0.14 0.11 0.15 0.14 -9.74%
P/EPS 4.65 8.72 16.16 90.63 4.19 9.37 10.99 -43.55%
EY 21.52 11.47 6.19 1.10 23.86 10.67 9.10 77.22%
DY 5.17 0.00 0.00 0.00 9.09 0.00 0.00 -
P/NAPS 0.18 0.22 0.20 0.18 0.14 0.14 0.14 18.18%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 28/11/07 29/08/07 29/05/07 28/02/07 29/11/06 28/08/06 -
Price 0.28 0.31 0.33 0.29 0.30 0.22 0.20 -
P/RPS 0.12 0.13 0.14 0.14 0.15 0.17 0.14 -9.74%
P/EPS 4.49 7.72 16.67 90.63 5.71 10.31 10.99 -44.85%
EY 22.29 12.95 6.00 1.10 17.50 9.70 9.10 81.41%
DY 5.36 0.00 0.00 0.00 6.67 0.00 0.00 -
P/NAPS 0.17 0.19 0.21 0.18 0.19 0.15 0.14 13.77%

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