[MITRA] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 424.55%
YoY- 82.75%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 155,945 46,536 80,240 134,190 68,854 52,429 96,356 8.34%
PBT 25,414 650 7,823 8,782 6,869 5,993 4,181 35.05%
Tax -5,404 -727 -3,422 -3,489 -3,947 -2,173 -1,411 25.05%
NP 20,010 -77 4,401 5,293 2,922 3,820 2,770 38.99%
-
NP to SH 17,827 -104 4,201 4,936 2,701 3,820 2,770 36.34%
-
Tax Rate 21.26% 111.85% 43.74% 39.73% 57.46% 36.26% 33.75% -
Total Cost 135,935 46,613 75,839 128,897 65,932 48,609 93,586 6.41%
-
Net Worth 251,658 203,466 210,571 214,608 136,666 142,071 192,270 4.58%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 12,216 - 1,937 2,682 2,733 - - -
Div Payout % 68.53% - 46.13% 54.35% 101.20% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 251,658 203,466 210,571 214,608 136,666 142,071 192,270 4.58%
NOSH 122,164 121,111 129,184 134,130 136,666 142,071 142,422 -2.52%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 12.83% -0.17% 5.48% 3.94% 4.24% 7.29% 2.87% -
ROE 7.08% -0.05% 2.00% 2.30% 1.98% 2.69% 1.44% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 127.65 38.42 62.11 100.04 50.38 36.90 67.65 11.15%
EPS 14.60 -0.08 3.25 3.68 1.97 2.69 1.95 39.82%
DPS 10.00 0.00 1.50 2.00 2.00 0.00 0.00 -
NAPS 2.06 1.68 1.63 1.60 1.00 1.00 1.35 7.29%
Adjusted Per Share Value based on latest NOSH - 134,130
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 20.09 6.00 10.34 17.29 8.87 6.76 12.41 8.35%
EPS 2.30 -0.01 0.54 0.64 0.35 0.49 0.36 36.18%
DPS 1.57 0.00 0.25 0.35 0.35 0.00 0.00 -
NAPS 0.3242 0.2621 0.2713 0.2765 0.1761 0.183 0.2477 4.58%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.25 0.21 0.29 0.22 0.20 0.29 0.43 -
P/RPS 0.20 0.55 0.47 0.22 0.40 0.79 0.64 -17.60%
P/EPS 1.71 -244.55 8.92 5.98 10.12 10.79 22.11 -34.70%
EY 58.37 -0.41 11.21 16.73 9.88 9.27 4.52 53.11%
DY 40.00 0.00 5.17 9.09 10.00 0.00 0.00 -
P/NAPS 0.12 0.13 0.18 0.14 0.20 0.29 0.32 -15.06%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 26/02/09 27/02/08 28/02/07 27/02/06 25/02/05 26/02/04 -
Price 0.30 0.16 0.28 0.30 0.20 0.26 0.42 -
P/RPS 0.24 0.42 0.45 0.30 0.40 0.70 0.62 -14.61%
P/EPS 2.06 -186.32 8.61 8.15 10.12 9.67 21.59 -32.37%
EY 48.64 -0.54 11.61 12.27 9.88 10.34 4.63 47.93%
DY 33.33 0.00 5.36 6.67 10.00 0.00 0.00 -
P/NAPS 0.15 0.10 0.17 0.19 0.20 0.26 0.31 -11.38%

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