[MITRA] YoY Cumulative 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- 1072.07%
YoY- 5.09%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 161,331 92,773 103,518 155,435 94,999 137,078 124,375 4.42%
PBT 38,550 6,721 3,499 2,995 4,076 6,689 4,534 42.84%
Tax -9,904 -2,060 -1,444 -1,388 -2,440 -4,065 -2,859 22.99%
NP 28,646 4,661 2,055 1,607 1,636 2,624 1,675 60.47%
-
NP to SH 25,025 4,351 2,020 1,301 1,238 1,168 1,675 56.90%
-
Tax Rate 25.69% 30.65% 41.27% 46.34% 59.86% 60.77% 63.06% -
Total Cost 132,685 88,112 101,463 153,828 93,363 134,454 122,700 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 9.30% 1.95% 0.91% 0.62% 0.61% 0.58% 0.84% -
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 133.71 73.77 80.46 118.28 69.83 98.58 87.62 7.29%
EPS 20.74 3.46 1.57 0.99 0.91 0.83 1.18 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 20.79 11.95 13.34 20.03 12.24 17.66 16.02 4.43%
EPS 3.22 0.56 0.26 0.17 0.16 0.15 0.22 56.36%
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 0.40 0.30 0.30 0.27 0.29 0.20 0.41 -0.41%
P/EPS 2.56 6.36 15.29 32.32 21.98 23.81 30.51 -33.82%
EY 39.13 15.73 6.54 3.09 4.55 4.20 3.28 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 0.34 0.35 0.27 0.28 0.29 0.20 0.34 0.00%
P/EPS 2.17 7.51 14.01 33.33 21.98 23.81 25.42 -33.63%
EY 46.09 13.31 7.14 3.00 4.55 4.20 3.93 50.70%
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