[MITRA] YoY 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- 122.35%
YoY- 181.19%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
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 83,362 77,629 45,233 75,746 40,615 71,115 57,032 6.52%
PBT 22,168 28,440 -67 3,679 2,587 4,258 3,789 34.21%
Tax -5,730 -7,619 220 -655 -1,253 -2,049 -2,736 13.10%
NP 16,438 20,821 153 3,024 1,334 2,209 1,053 58.05%
-
NP to SH 15,920 19,028 405 2,646 941 1,697 1,053 57.21%
-
Tax Rate 25.85% 26.79% - 17.80% 48.43% 48.12% 72.21% -
Total Cost 66,924 56,808 45,080 72,722 39,281 68,906 55,979 3.01%
-
Net Worth 271,746 239,556 217,687 208,826 199,110 198,439 197,793 5.43%
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 271,746 239,556 217,687 208,826 199,110 198,439 197,793 5.43%
NOSH 120,241 124,122 126,562 129,705 136,376 136,854 142,297 -2.76%
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 19.72% 26.82% 0.34% 3.99% 3.28% 3.11% 1.85% -
ROE 5.86% 7.94% 0.19% 1.27% 0.47% 0.86% 0.53% -
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 69.33 62.54 35.74 58.40 29.78 51.96 40.08 9.55%
EPS 13.24 15.33 0.32 2.04 0.69 1.23 0.74 61.68%
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 10.74 10.00 5.83 9.76 5.23 9.16 7.35 6.52%
EPS 2.05 2.45 0.05 0.34 0.12 0.22 0.14 56.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3501 0.3086 0.2805 0.2691 0.2565 0.2557 0.2548 5.43%
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 0.72 0.38 0.62 0.60 0.67 0.38 0.75 -0.67%
P/EPS 3.78 1.57 68.75 17.16 28.99 16.13 40.54 -32.64%
EY 26.48 63.88 1.45 5.83 3.45 6.20 2.47 48.46%
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 0.74 0.40 0.62 0.53 0.74 0.38 0.75 -0.22%
P/EPS 3.85 1.63 68.75 15.20 31.88 16.13 40.54 -32.44%
EY 25.96 61.32 1.45 6.58 3.14 6.20 2.47 47.97%
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