[MITRA] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -19.97%
YoY- -38.56%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 264,592 326,257 227,202 198,334 308,241 180,818 277,590 -0.79%
PBT 58,049 80,957 46,881 4,576 8,898 8,884 14,596 25.85%
Tax -17,816 -20,845 -12,905 -1,632 -2,724 -4,924 -8,152 13.91%
NP 40,233 60,112 33,976 2,944 6,174 3,960 6,444 35.67%
-
NP to SH 39,532 54,593 31,172 3,233 5,262 2,905 3,820 47.59%
-
Tax Rate 30.69% 25.75% 27.53% 35.66% 30.61% 55.43% 55.85% -
Total Cost 224,358 266,145 193,226 195,390 302,066 176,858 271,146 -3.10%
-
Net Worth 306,846 273,774 240,647 220,687 211,118 198,833 198,767 7.50%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 306,846 273,774 240,647 220,687 211,118 198,833 198,767 7.50%
NOSH 383,557 121,139 124,688 128,306 131,129 136,187 137,081 18.69%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 15.21% 18.42% 14.95% 1.48% 2.00% 2.19% 2.32% -
ROE 12.88% 19.94% 12.95% 1.47% 2.49% 1.46% 1.92% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 68.98 269.32 182.22 154.58 235.07 132.77 202.50 -16.42%
EPS 10.31 45.07 25.00 2.52 4.01 2.13 2.73 24.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 2.26 1.93 1.72 1.61 1.46 1.45 -9.43%
Adjusted Per Share Value based on latest NOSH - 126,562
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 34.09 42.04 29.27 25.55 39.71 23.30 35.77 -0.79%
EPS 5.09 7.03 4.02 0.42 0.68 0.37 0.49 47.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3953 0.3527 0.3101 0.2843 0.272 0.2562 0.2561 7.49%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.41 0.50 0.24 0.22 0.35 0.20 0.20 -
P/RPS 0.59 0.19 0.13 0.14 0.15 0.15 0.10 34.40%
P/EPS 3.98 1.11 0.96 8.73 8.72 9.37 7.18 -9.36%
EY 25.14 90.13 104.17 11.45 11.47 10.67 13.93 10.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.22 0.12 0.13 0.22 0.14 0.14 24.03%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 29/11/10 26/11/09 26/11/08 28/11/07 29/11/06 29/11/05 -
Price 0.47 0.51 0.25 0.22 0.31 0.22 0.20 -
P/RPS 0.68 0.19 0.14 0.14 0.13 0.17 0.10 37.62%
P/EPS 4.56 1.13 1.00 8.73 7.72 10.31 7.18 -7.28%
EY 21.93 88.37 100.00 11.45 12.95 9.70 13.93 7.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.23 0.13 0.13 0.19 0.15 0.14 27.07%

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