[MITRA] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -94.5%
YoY- 303.6%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 195,287 148,751 103,518 48,097 311,421 231,181 155,435 16.35%
PBT 4,083 3,432 3,499 1,018 14,497 6,674 2,995 22.83%
Tax -1,951 -1,224 -1,444 -562 -5,465 -2,043 -1,388 25.35%
NP 2,132 2,208 2,055 456 9,032 4,631 1,607 20.63%
-
NP to SH 2,322 2,425 2,020 448 8,148 3,947 1,301 46.87%
-
Tax Rate 47.78% 35.66% 41.27% 55.21% 37.70% 30.61% 46.34% -
Total Cost 193,155 146,543 101,463 47,641 302,389 226,550 153,828 16.30%
-
Net Worth 214,965 220,687 221,299 202,240 212,796 211,118 210,262 1.47%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - 1,958 - - -
Div Payout % - - - - 24.03% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 214,965 220,687 221,299 202,240 212,796 211,118 210,262 1.47%
NOSH 127,955 128,306 128,662 128,000 130,550 131,129 131,414 -1.75%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.09% 1.48% 1.99% 0.95% 2.90% 2.00% 1.03% -
ROE 1.08% 1.10% 0.91% 0.22% 3.83% 1.87% 0.62% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 152.62 115.93 80.46 37.58 238.55 176.30 118.28 18.43%
EPS 1.82 1.89 1.57 0.35 6.24 3.01 0.99 49.79%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.68 1.72 1.72 1.58 1.63 1.61 1.60 3.29%
Adjusted Per Share Value based on latest NOSH - 128,000
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 25.16 19.17 13.34 6.20 40.12 29.79 20.03 16.33%
EPS 0.30 0.31 0.26 0.06 1.05 0.51 0.17 45.78%
DPS 0.00 0.00 0.00 0.00 0.25 0.00 0.00 -
NAPS 0.277 0.2843 0.2851 0.2606 0.2742 0.272 0.2709 1.48%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.21 0.22 0.24 0.27 0.29 0.35 0.32 -
P/RPS 0.14 0.19 0.30 0.72 0.12 0.20 0.27 -35.32%
P/EPS 11.57 11.64 15.29 77.14 4.65 11.63 32.32 -49.42%
EY 8.64 8.59 6.54 1.30 21.52 8.60 3.09 97.85%
DY 0.00 0.00 0.00 0.00 5.17 0.00 0.00 -
P/NAPS 0.13 0.13 0.14 0.17 0.18 0.22 0.20 -24.86%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 26/11/08 29/08/08 28/05/08 27/02/08 28/11/07 29/08/07 -
Price 0.16 0.22 0.22 0.29 0.28 0.31 0.33 -
P/RPS 0.10 0.19 0.27 0.77 0.12 0.18 0.28 -49.50%
P/EPS 8.82 11.64 14.01 82.86 4.49 10.30 33.33 -58.61%
EY 11.34 8.59 7.14 1.21 22.29 9.71 3.00 141.68%
DY 0.00 0.00 0.00 0.00 5.36 0.00 0.00 -
P/NAPS 0.10 0.13 0.13 0.18 0.17 0.19 0.21 -38.88%

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