[MITRA] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 486.04%
YoY- 5.09%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 322,662 185,546 207,036 310,870 189,998 274,156 248,750 4.42%
PBT 77,100 13,442 6,998 5,990 8,152 13,378 9,068 42.84%
Tax -19,808 -4,120 -2,888 -2,776 -4,880 -8,130 -5,718 22.99%
NP 57,292 9,322 4,110 3,214 3,272 5,248 3,350 60.47%
-
NP to SH 50,050 8,702 4,040 2,602 2,476 2,336 3,350 56.90%
-
Tax Rate 25.69% 30.65% 41.27% 46.34% 59.86% 60.77% 63.06% -
Total Cost 265,370 176,224 202,926 307,656 186,726 268,908 245,400 1.31%
-
Net Worth 269,073 222,580 221,299 210,262 201,345 201,619 200,148 5.05%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 269,073 222,580 221,299 210,262 201,345 201,619 200,148 5.05%
NOSH 120,660 125,751 128,662 131,414 136,043 139,047 141,949 -2.67%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 17.76% 5.02% 1.99% 1.03% 1.72% 1.91% 1.35% -
ROE 18.60% 3.91% 1.83% 1.24% 1.23% 1.16% 1.67% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 267.41 147.55 160.91 236.56 139.66 197.17 175.24 7.29%
EPS 41.48 6.92 3.14 1.98 1.82 1.66 2.36 61.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 1.77 1.72 1.60 1.48 1.45 1.41 7.93%
Adjusted Per Share Value based on latest NOSH - 130,769
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 41.57 23.91 26.67 40.05 24.48 35.32 32.05 4.42%
EPS 6.45 1.12 0.52 0.34 0.32 0.30 0.43 57.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3467 0.2868 0.2851 0.2709 0.2594 0.2598 0.2579 5.05%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.53 0.22 0.24 0.32 0.20 0.20 0.36 -
P/RPS 0.20 0.15 0.15 0.14 0.14 0.10 0.21 -0.80%
P/EPS 1.28 3.18 7.64 16.16 10.99 11.90 15.25 -33.81%
EY 78.26 31.45 13.08 6.19 9.10 8.40 6.56 51.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.12 0.14 0.20 0.14 0.14 0.26 -1.32%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 29/08/08 29/08/07 28/08/06 29/08/05 26/08/04 -
Price 0.45 0.26 0.22 0.33 0.20 0.20 0.30 -
P/RPS 0.17 0.18 0.14 0.14 0.14 0.10 0.17 0.00%
P/EPS 1.08 3.76 7.01 16.67 10.99 11.90 12.71 -33.68%
EY 92.18 26.62 14.27 6.00 9.10 8.40 7.87 50.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.15 0.13 0.21 0.14 0.14 0.21 -0.80%

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