[MITRA] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -92.73%
YoY- -46.34%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 277,047 208,193 137,078 65,221 233,837 181,407 124,375 70.31%
PBT 17,816 10,947 6,689 3,048 14,317 8,323 4,534 148.39%
Tax -10,061 -6,114 -4,065 -2,572 -7,768 -5,595 -2,859 130.82%
NP 7,755 4,833 2,624 476 6,549 2,728 1,675 177.01%
-
NP to SH 5,566 2,865 1,168 476 6,549 2,728 1,675 122.19%
-
Tax Rate 56.47% 55.85% 60.77% 84.38% 54.26% 67.22% 63.06% -
Total Cost 269,292 203,360 134,454 64,745 227,288 178,679 122,700 68.64%
-
Net Worth 206,190 198,767 201,619 200,199 227,322 197,495 200,148 1.99%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 2,731 - - - - - - -
Div Payout % 49.07% - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 206,190 198,767 201,619 200,199 227,322 197,495 200,148 1.99%
NOSH 136,550 137,081 139,047 139,999 142,076 142,083 141,949 -2.54%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.80% 2.32% 1.91% 0.73% 2.80% 1.50% 1.35% -
ROE 2.70% 1.44% 0.58% 0.24% 2.88% 1.38% 0.84% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 202.89 151.88 98.58 46.59 164.59 127.68 87.62 74.75%
EPS 4.00 2.05 0.83 0.34 4.61 1.92 1.18 125.15%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.45 1.45 1.43 1.60 1.39 1.41 4.66%
Adjusted Per Share Value based on latest NOSH - 139,999
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 35.70 26.82 17.66 8.40 30.13 23.37 16.02 70.36%
EPS 0.72 0.37 0.15 0.06 0.84 0.35 0.22 119.95%
DPS 0.35 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2657 0.2561 0.2598 0.2579 0.2929 0.2545 0.2579 2.00%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.20 0.20 0.20 0.22 0.29 0.30 0.36 -
P/RPS 0.10 0.13 0.20 0.47 0.18 0.23 0.41 -60.86%
P/EPS 4.91 9.57 23.81 64.71 6.29 15.63 30.51 -70.31%
EY 20.38 10.45 4.20 1.55 15.89 6.40 3.28 236.85%
DY 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.14 0.14 0.15 0.18 0.22 0.26 -36.92%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 29/11/05 29/08/05 31/05/05 25/02/05 26/11/04 26/08/04 -
Price 0.20 0.20 0.20 0.22 0.26 0.30 0.30 -
P/RPS 0.10 0.13 0.20 0.47 0.16 0.23 0.34 -55.67%
P/EPS 4.91 9.57 23.81 64.71 5.64 15.63 25.42 -66.48%
EY 20.38 10.45 4.20 1.55 17.73 6.40 3.93 198.70%
DY 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.14 0.14 0.15 0.16 0.22 0.21 -27.30%

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