[MITRA] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 106.44%
YoY- 14.52%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 148,751 103,518 48,097 311,421 231,181 155,435 73,857 59.27%
PBT 3,432 3,499 1,018 14,497 6,674 2,995 756 173.41%
Tax -1,224 -1,444 -562 -5,465 -2,043 -1,388 -618 57.51%
NP 2,208 2,055 456 9,032 4,631 1,607 138 531.76%
-
NP to SH 2,425 2,020 448 8,148 3,947 1,301 111 677.11%
-
Tax Rate 35.66% 41.27% 55.21% 37.70% 30.61% 46.34% 81.75% -
Total Cost 146,543 101,463 47,641 302,389 226,550 153,828 73,719 57.89%
-
Net Worth 220,687 221,299 202,240 212,796 211,118 210,262 219,225 0.44%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 1,958 - - - -
Div Payout % - - - 24.03% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 220,687 221,299 202,240 212,796 211,118 210,262 219,225 0.44%
NOSH 128,306 128,662 128,000 130,550 131,129 131,414 138,750 -5.06%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.48% 1.99% 0.95% 2.90% 2.00% 1.03% 0.19% -
ROE 1.10% 0.91% 0.22% 3.83% 1.87% 0.62% 0.05% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 115.93 80.46 37.58 238.55 176.30 118.28 53.23 67.78%
EPS 1.89 1.57 0.35 6.24 3.01 0.99 0.08 718.61%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.72 1.72 1.58 1.63 1.61 1.60 1.58 5.80%
Adjusted Per Share Value based on latest NOSH - 129,184
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 19.17 13.34 6.20 40.12 29.79 20.03 9.52 59.25%
EPS 0.31 0.26 0.06 1.05 0.51 0.17 0.01 880.67%
DPS 0.00 0.00 0.00 0.25 0.00 0.00 0.00 -
NAPS 0.2843 0.2851 0.2606 0.2742 0.272 0.2709 0.2825 0.42%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.22 0.24 0.27 0.29 0.35 0.32 0.29 -
P/RPS 0.19 0.30 0.72 0.12 0.20 0.27 0.54 -50.06%
P/EPS 11.64 15.29 77.14 4.65 11.63 32.32 362.50 -89.83%
EY 8.59 6.54 1.30 21.52 8.60 3.09 0.28 873.90%
DY 0.00 0.00 0.00 5.17 0.00 0.00 0.00 -
P/NAPS 0.13 0.14 0.17 0.18 0.22 0.20 0.18 -19.45%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 29/08/08 28/05/08 27/02/08 28/11/07 29/08/07 29/05/07 -
Price 0.22 0.22 0.29 0.28 0.31 0.33 0.29 -
P/RPS 0.19 0.27 0.77 0.12 0.18 0.28 0.54 -50.06%
P/EPS 11.64 14.01 82.86 4.49 10.30 33.33 362.50 -89.83%
EY 8.59 7.14 1.21 22.29 9.71 3.00 0.28 873.90%
DY 0.00 0.00 0.00 5.36 0.00 0.00 0.00 -
P/NAPS 0.13 0.13 0.18 0.17 0.19 0.21 0.18 -19.45%

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