[MITRA] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 102.25%
YoY- 81.14%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 326,257 227,202 198,334 308,241 180,818 277,590 241,876 5.11%
PBT 80,957 46,881 4,576 8,898 8,884 14,596 11,097 39.24%
Tax -20,845 -12,905 -1,632 -2,724 -4,924 -8,152 -7,460 18.67%
NP 60,112 33,976 2,944 6,174 3,960 6,444 3,637 59.56%
-
NP to SH 54,593 31,172 3,233 5,262 2,905 3,820 3,637 57.02%
-
Tax Rate 25.75% 27.53% 35.66% 30.61% 55.43% 55.85% 67.23% -
Total Cost 266,145 193,226 195,390 302,066 176,858 271,146 238,238 1.86%
-
Net Worth 273,774 240,647 220,687 211,118 198,833 198,767 197,495 5.59%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 273,774 240,647 220,687 211,118 198,833 198,767 197,495 5.59%
NOSH 121,139 124,688 128,306 131,129 136,187 137,081 142,083 -2.62%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 18.42% 14.95% 1.48% 2.00% 2.19% 2.32% 1.50% -
ROE 19.94% 12.95% 1.47% 2.49% 1.46% 1.92% 1.84% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 269.32 182.22 154.58 235.07 132.77 202.50 170.24 7.94%
EPS 45.07 25.00 2.52 4.01 2.13 2.73 2.56 61.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 1.93 1.72 1.61 1.46 1.45 1.39 8.43%
Adjusted Per Share Value based on latest NOSH - 129,705
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 43.03 29.96 26.16 40.65 23.85 36.61 31.90 5.11%
EPS 7.20 4.11 0.43 0.69 0.38 0.50 0.48 57.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.361 0.3174 0.291 0.2784 0.2622 0.2621 0.2605 5.58%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.50 0.24 0.22 0.35 0.20 0.20 0.30 -
P/RPS 0.19 0.13 0.14 0.15 0.15 0.10 0.18 0.90%
P/EPS 1.11 0.96 8.73 8.72 9.37 7.18 11.72 -32.47%
EY 90.13 104.17 11.45 11.47 10.67 13.93 8.53 48.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.12 0.13 0.22 0.14 0.14 0.22 0.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 26/11/09 26/11/08 28/11/07 29/11/06 29/11/05 26/11/04 -
Price 0.51 0.25 0.22 0.31 0.22 0.20 0.30 -
P/RPS 0.19 0.14 0.14 0.13 0.17 0.10 0.18 0.90%
P/EPS 1.13 1.00 8.73 7.72 10.31 7.18 11.72 -32.27%
EY 88.37 100.00 11.45 12.95 9.70 13.93 8.53 47.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.13 0.13 0.19 0.15 0.14 0.22 0.74%

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