[MITRA] QoQ 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- -97.75%
YoY- -77.25%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
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 80,240 75,746 81,578 73,857 134,190 40,615 48,910 38.97%
PBT 7,823 3,679 2,239 756 8,782 2,587 2,448 116.49%
Tax -3,422 -655 -770 -618 -3,489 -1,253 -1,388 82.19%
NP 4,401 3,024 1,469 138 5,293 1,334 1,060 157.65%
-
NP to SH 4,201 2,646 1,190 111 4,936 941 750 214.41%
-
Tax Rate 43.74% 17.80% 34.39% 81.75% 39.73% 48.43% 56.70% -
Total Cost 75,839 72,722 80,109 73,719 128,897 39,281 47,850 35.82%
-
Net Worth 210,571 208,826 209,230 219,225 214,608 199,110 201,818 2.86%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,937 - - - 2,682 - - -
Div Payout % 46.13% - - - 54.35% - - -
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 210,571 208,826 209,230 219,225 214,608 199,110 201,818 2.86%
NOSH 129,184 129,705 130,769 138,750 134,130 136,376 136,363 -3.53%
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 5.48% 3.99% 1.80% 0.19% 3.94% 3.28% 2.17% -
ROE 2.00% 1.27% 0.57% 0.05% 2.30% 0.47% 0.37% -
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 62.11 58.40 62.38 53.23 100.04 29.78 35.87 44.05%
EPS 3.25 2.04 0.91 0.08 3.68 0.69 0.55 225.79%
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 10.58 9.99 10.76 9.74 17.70 5.36 6.45 38.96%
EPS 0.55 0.35 0.16 0.01 0.65 0.12 0.10 210.61%
DPS 0.26 0.00 0.00 0.00 0.35 0.00 0.00 -
NAPS 0.2777 0.2754 0.2759 0.2891 0.283 0.2626 0.2662 2.85%
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 0.47 0.60 0.51 0.54 0.22 0.67 0.56 -10.99%
P/EPS 8.92 17.16 35.16 362.50 5.98 28.99 36.36 -60.71%
EY 11.21 5.83 2.84 0.28 16.73 3.45 2.75 154.52%
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 0.45 0.53 0.53 0.54 0.30 0.74 0.56 -13.53%
P/EPS 8.61 15.20 36.26 362.50 8.15 31.88 36.36 -61.62%
EY 11.61 6.58 2.76 0.28 12.27 3.14 2.75 160.53%
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