[MITRA] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 45.38%
YoY- -12.18%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 46,089 68,854 71,115 71,857 65,221 52,429 57,032 -13.25%
PBT 1,628 6,869 4,258 3,641 3,048 5,993 3,789 -43.08%
Tax -1,052 -3,947 -2,049 -2,031 -2,572 -2,173 -2,736 -47.15%
NP 576 2,922 2,209 1,610 476 3,820 1,053 -33.13%
-
NP to SH 488 2,701 1,697 692 476 3,820 1,053 -40.14%
-
Tax Rate 64.62% 57.46% 48.12% 55.78% 84.38% 36.26% 72.21% -
Total Cost 45,513 65,932 68,906 70,247 64,745 48,609 55,979 -12.89%
-
Net Worth 206,044 136,666 198,439 200,680 200,199 142,071 197,793 2.76%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 2,733 - - - - - -
Div Payout % - 101.20% - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 206,044 136,666 198,439 200,680 200,199 142,071 197,793 2.76%
NOSH 135,555 136,666 136,854 138,400 139,999 142,071 142,297 -3.18%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.25% 4.24% 3.11% 2.24% 0.73% 7.29% 1.85% -
ROE 0.24% 1.98% 0.86% 0.34% 0.24% 2.69% 0.53% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 34.00 50.38 51.96 51.92 46.59 36.90 40.08 -10.39%
EPS 0.36 1.97 1.23 0.49 0.34 2.69 0.74 -38.17%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.00 1.45 1.45 1.43 1.00 1.39 6.14%
Adjusted Per Share Value based on latest NOSH - 138,400
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 6.08 9.08 9.38 9.48 8.60 6.91 7.52 -13.22%
EPS 0.06 0.36 0.22 0.09 0.06 0.50 0.14 -43.18%
DPS 0.00 0.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2717 0.1802 0.2617 0.2646 0.264 0.1874 0.2608 2.76%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.22 0.20 0.20 0.20 0.22 0.29 0.30 -
P/RPS 0.65 0.40 0.38 0.39 0.47 0.79 0.75 -9.10%
P/EPS 61.11 10.12 16.13 40.00 64.71 10.79 40.54 31.50%
EY 1.64 9.88 6.20 2.50 1.55 9.27 2.47 -23.91%
DY 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.20 0.14 0.14 0.15 0.29 0.22 -26.03%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 27/02/06 29/11/05 29/08/05 31/05/05 25/02/05 26/11/04 -
Price 0.21 0.20 0.20 0.20 0.22 0.26 0.30 -
P/RPS 0.62 0.40 0.38 0.39 0.47 0.70 0.75 -11.92%
P/EPS 58.33 10.12 16.13 40.00 64.71 9.67 40.54 27.47%
EY 1.71 9.88 6.20 2.50 1.55 10.34 2.47 -21.75%
DY 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.20 0.14 0.14 0.15 0.26 0.22 -26.03%

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