[MITRA] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -91.23%
YoY- 2.52%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 269,804 135,614 94,999 46,089 277,047 208,193 137,078 56.86%
PBT 15,445 6,663 4,076 1,628 17,816 10,947 6,689 74.43%
Tax -7,182 -3,693 -2,440 -1,052 -10,061 -6,114 -4,065 45.99%
NP 8,263 2,970 1,636 576 7,755 4,833 2,624 114.39%
-
NP to SH 7,115 2,179 1,238 488 5,566 2,865 1,168 232.44%
-
Tax Rate 46.50% 55.43% 59.86% 64.62% 56.47% 55.85% 60.77% -
Total Cost 261,541 132,644 93,363 45,513 269,292 203,360 134,454 55.63%
-
Net Worth 216,838 198,833 201,345 206,044 206,190 198,767 201,619 4.95%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 2,710 - - - 2,731 - - -
Div Payout % 38.10% - - - 49.07% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 216,838 198,833 201,345 206,044 206,190 198,767 201,619 4.95%
NOSH 135,523 136,187 136,043 135,555 136,550 137,081 139,047 -1.69%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.06% 2.19% 1.72% 1.25% 2.80% 2.32% 1.91% -
ROE 3.28% 1.10% 0.61% 0.24% 2.70% 1.44% 0.58% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 199.08 99.58 69.83 34.00 202.89 151.88 98.58 59.56%
EPS 5.25 1.60 0.91 0.36 4.00 2.05 0.83 240.87%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.60 1.46 1.48 1.52 1.51 1.45 1.45 6.76%
Adjusted Per Share Value based on latest NOSH - 135,555
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 35.58 17.88 12.53 6.08 36.54 27.46 18.08 56.84%
EPS 0.94 0.29 0.16 0.06 0.73 0.38 0.15 238.77%
DPS 0.36 0.00 0.00 0.00 0.36 0.00 0.00 -
NAPS 0.286 0.2622 0.2655 0.2717 0.2719 0.2621 0.2659 4.96%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.22 0.20 0.20 0.22 0.20 0.20 0.20 -
P/RPS 0.11 0.20 0.29 0.65 0.10 0.13 0.20 -32.79%
P/EPS 4.19 12.50 21.98 61.11 4.91 9.57 23.81 -68.49%
EY 23.86 8.00 4.55 1.64 20.38 10.45 4.20 217.37%
DY 9.09 0.00 0.00 0.00 10.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.14 0.14 0.13 0.14 0.14 0.00%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 28/08/06 24/05/06 27/02/06 29/11/05 29/08/05 -
Price 0.30 0.22 0.20 0.21 0.20 0.20 0.20 -
P/RPS 0.15 0.22 0.29 0.62 0.10 0.13 0.20 -17.40%
P/EPS 5.71 13.75 21.98 58.33 4.91 9.57 23.81 -61.29%
EY 17.50 7.27 4.55 1.71 20.38 10.45 4.20 158.26%
DY 6.67 0.00 0.00 0.00 10.00 0.00 0.00 -
P/NAPS 0.19 0.15 0.14 0.14 0.13 0.14 0.14 22.51%

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