[MITRA] YoY 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- 972.07%
YoY- 58.67%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
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 97,046 57,882 55,421 81,578 48,910 71,857 64,961 6.91%
PBT 24,705 4,550 2,481 2,239 2,448 3,641 1,691 56.32%
Tax -6,124 -1,187 -882 -770 -1,388 -2,031 -903 37.56%
NP 18,581 3,363 1,599 1,469 1,060 1,610 788 69.29%
-
NP to SH 16,090 3,048 1,572 1,190 750 692 788 65.28%
-
Tax Rate 24.79% 26.09% 35.55% 34.39% 56.70% 55.78% 53.40% -
Total Cost 78,465 54,519 53,822 80,109 47,850 70,247 64,173 3.40%
-
Net Worth 267,966 222,014 219,824 209,230 201,818 200,680 202,014 4.81%
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 267,966 222,014 219,824 209,230 201,818 200,680 202,014 4.81%
NOSH 120,164 125,432 127,804 130,769 136,363 138,400 143,272 -2.88%
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 19.15% 5.81% 2.89% 1.80% 2.17% 2.24% 1.21% -
ROE 6.00% 1.37% 0.72% 0.57% 0.37% 0.34% 0.39% -
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 80.76 46.15 43.36 62.38 35.87 51.92 45.34 10.09%
EPS 13.39 2.43 1.23 0.91 0.55 0.49 0.55 70.20%
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 12.50 7.46 7.14 10.51 6.30 9.26 8.37 6.90%
EPS 2.07 0.39 0.20 0.15 0.10 0.09 0.10 65.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3453 0.286 0.2832 0.2696 0.26 0.2586 0.2603 4.82%
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 0.66 0.48 0.55 0.51 0.56 0.39 0.79 -2.95%
P/EPS 3.96 9.05 19.51 35.16 36.36 40.00 65.45 -37.33%
EY 25.26 11.05 5.13 2.84 2.75 2.50 1.53 59.53%
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 0.56 0.56 0.51 0.53 0.56 0.39 0.66 -2.70%
P/EPS 3.36 10.70 17.89 36.26 36.36 40.00 54.55 -37.14%
EY 29.76 9.35 5.59 2.76 2.75 2.50 1.83 59.13%
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