[MITRA] QoQ Cumulative 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- 226.53%
YoY- 27.83%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 231,181 155,435 73,857 269,804 135,614 94,999 46,089 192.73%
PBT 6,674 2,995 756 15,445 6,663 4,076 1,628 155.92%
Tax -2,043 -1,388 -618 -7,182 -3,693 -2,440 -1,052 55.59%
NP 4,631 1,607 138 8,263 2,970 1,636 576 300.82%
-
NP to SH 3,947 1,301 111 7,115 2,179 1,238 488 302.41%
-
Tax Rate 30.61% 46.34% 81.75% 46.50% 55.43% 59.86% 64.62% -
Total Cost 226,550 153,828 73,719 261,541 132,644 93,363 45,513 191.24%
-
Net Worth 211,118 210,262 219,225 216,838 198,833 201,345 206,044 1.63%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 2,710 - - - -
Div Payout % - - - 38.10% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 211,118 210,262 219,225 216,838 198,833 201,345 206,044 1.63%
NOSH 131,129 131,414 138,750 135,523 136,187 136,043 135,555 -2.18%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.00% 1.03% 0.19% 3.06% 2.19% 1.72% 1.25% -
ROE 1.87% 0.62% 0.05% 3.28% 1.10% 0.61% 0.24% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 176.30 118.28 53.23 199.08 99.58 69.83 34.00 199.28%
EPS 3.01 0.99 0.08 5.25 1.60 0.91 0.36 311.41%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.61 1.60 1.58 1.60 1.46 1.48 1.52 3.90%
Adjusted Per Share Value based on latest NOSH - 134,130
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 29.79 20.03 9.52 34.76 17.47 12.24 5.94 192.70%
EPS 0.51 0.17 0.01 0.92 0.28 0.16 0.06 315.95%
DPS 0.00 0.00 0.00 0.35 0.00 0.00 0.00 -
NAPS 0.272 0.2709 0.2825 0.2794 0.2562 0.2594 0.2655 1.62%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.35 0.32 0.29 0.22 0.20 0.20 0.22 -
P/RPS 0.20 0.27 0.54 0.11 0.20 0.29 0.65 -54.39%
P/EPS 11.63 32.32 362.50 4.19 12.50 21.98 61.11 -66.88%
EY 8.60 3.09 0.28 23.86 8.00 4.55 1.64 201.53%
DY 0.00 0.00 0.00 9.09 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.18 0.14 0.14 0.14 0.14 35.12%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 29/05/07 28/02/07 29/11/06 28/08/06 24/05/06 -
Price 0.31 0.33 0.29 0.30 0.22 0.20 0.21 -
P/RPS 0.18 0.28 0.54 0.15 0.22 0.29 0.62 -56.12%
P/EPS 10.30 33.33 362.50 5.71 13.75 21.98 58.33 -68.49%
EY 9.71 3.00 0.28 17.50 7.27 4.55 1.71 217.94%
DY 0.00 0.00 0.00 6.67 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.18 0.19 0.15 0.14 0.14 22.55%

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