[MITRA] QoQ Cumulative 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- 203.38%
YoY- 81.14%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 103,518 48,097 311,421 231,181 155,435 73,857 269,804 -47.22%
PBT 3,499 1,018 14,497 6,674 2,995 756 15,445 -62.87%
Tax -1,444 -562 -5,465 -2,043 -1,388 -618 -7,182 -65.71%
NP 2,055 456 9,032 4,631 1,607 138 8,263 -60.48%
-
NP to SH 2,020 448 8,148 3,947 1,301 111 7,115 -56.83%
-
Tax Rate 41.27% 55.21% 37.70% 30.61% 46.34% 81.75% 46.50% -
Total Cost 101,463 47,641 302,389 226,550 153,828 73,719 261,541 -46.83%
-
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 0.91% 0.22% 3.83% 1.87% 0.62% 0.05% 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 80.46 37.58 238.55 176.30 118.28 53.23 199.08 -45.36%
EPS 1.57 0.35 6.24 3.01 0.99 0.08 5.25 -55.31%
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 13.34 6.20 40.12 29.79 20.03 9.52 34.76 -47.22%
EPS 0.26 0.06 1.05 0.51 0.17 0.01 0.92 -56.96%
DPS 0.00 0.00 0.25 0.00 0.00 0.00 0.35 -
NAPS 0.2851 0.2606 0.2742 0.272 0.2709 0.2825 0.2794 1.35%
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 0.30 0.72 0.12 0.20 0.27 0.54 0.11 95.32%
P/EPS 15.29 77.14 4.65 11.63 32.32 362.50 4.19 137.21%
EY 6.54 1.30 21.52 8.60 3.09 0.28 23.86 -57.83%
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 0.27 0.77 0.12 0.18 0.28 0.54 0.15 48.02%
P/EPS 14.01 82.86 4.49 10.30 33.33 362.50 5.71 82.01%
EY 7.14 1.21 22.29 9.71 3.00 0.28 17.50 -45.02%
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