[MITRA] YoY Annualized 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- 22.69%
YoY- -30.27%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 207,036 310,870 189,998 274,156 248,750 325,084 381,868 -9.69%
PBT 6,998 5,990 8,152 13,378 9,068 20,236 33,482 -22.94%
Tax -2,888 -2,776 -4,880 -8,130 -5,718 -11,514 -12,910 -22.06%
NP 4,110 3,214 3,272 5,248 3,350 8,722 20,572 -23.52%
-
NP to SH 4,040 2,602 2,476 2,336 3,350 8,722 20,572 -23.74%
-
Tax Rate 41.27% 46.34% 59.86% 60.77% 63.06% 56.90% 38.56% -
Total Cost 202,926 307,656 186,726 268,908 245,400 316,362 361,296 -9.15%
-
Net Worth 221,299 210,262 201,345 201,619 200,148 181,826 151,086 6.56%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 221,299 210,262 201,345 201,619 200,148 181,826 151,086 6.56%
NOSH 128,662 131,414 136,043 139,047 141,949 142,052 120,869 1.04%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 1.99% 1.03% 1.72% 1.91% 1.35% 2.68% 5.39% -
ROE 1.83% 1.24% 1.23% 1.16% 1.67% 4.80% 13.62% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 160.91 236.56 139.66 197.17 175.24 228.85 315.93 -10.62%
EPS 3.14 1.98 1.82 1.66 2.36 6.14 17.02 -24.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.60 1.48 1.45 1.41 1.28 1.25 5.45%
Adjusted Per Share Value based on latest NOSH - 138,400
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 27.30 41.00 25.06 36.15 32.80 42.87 50.36 -9.69%
EPS 0.53 0.34 0.33 0.31 0.44 1.15 2.71 -23.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2918 0.2773 0.2655 0.2659 0.2639 0.2398 0.1992 6.56%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.24 0.32 0.20 0.20 0.36 0.41 0.51 -
P/RPS 0.15 0.14 0.14 0.10 0.21 0.18 0.16 -1.06%
P/EPS 7.64 16.16 10.99 11.90 15.25 6.68 3.00 16.84%
EY 13.08 6.19 9.10 8.40 6.56 14.98 33.37 -14.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.20 0.14 0.14 0.26 0.32 0.41 -16.38%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 29/08/07 28/08/06 29/08/05 26/08/04 28/08/03 28/08/02 -
Price 0.22 0.33 0.20 0.20 0.30 0.45 0.46 -
P/RPS 0.14 0.14 0.14 0.10 0.17 0.20 0.15 -1.14%
P/EPS 7.01 16.67 10.99 11.90 12.71 7.33 2.70 17.21%
EY 14.27 6.00 9.10 8.40 7.87 13.64 37.00 -14.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.21 0.14 0.14 0.21 0.35 0.37 -15.98%

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