[MITRA] QoQ 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
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 55,421 48,097 80,240 75,746 81,578 73,857 134,190 -44.57%
PBT 2,481 1,018 7,823 3,679 2,239 756 8,782 -56.97%
Tax -882 -562 -3,422 -655 -770 -618 -3,489 -60.05%
NP 1,599 456 4,401 3,024 1,469 138 5,293 -55.01%
-
NP to SH 1,572 448 4,201 2,646 1,190 111 4,936 -53.39%
-
Tax Rate 35.55% 55.21% 43.74% 17.80% 34.39% 81.75% 39.73% -
Total Cost 53,822 47,641 75,839 72,722 80,109 73,719 128,897 -44.16%
-
Net Worth 219,824 202,240 210,571 208,826 209,230 219,225 214,608 1.61%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 1,937 - - - 2,682 -
Div Payout % - - 46.13% - - - 54.35% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 219,824 202,240 210,571 208,826 209,230 219,225 214,608 1.61%
NOSH 127,804 128,000 129,184 129,705 130,769 138,750 134,130 -3.17%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.89% 0.95% 5.48% 3.99% 1.80% 0.19% 3.94% -
ROE 0.72% 0.22% 2.00% 1.27% 0.57% 0.05% 2.30% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 43.36 37.58 62.11 58.40 62.38 53.23 100.04 -42.75%
EPS 1.23 0.35 3.25 2.04 0.91 0.08 3.68 -51.87%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 2.00 -
NAPS 1.72 1.58 1.63 1.61 1.60 1.58 1.60 4.94%
Adjusted Per Share Value based on latest NOSH - 129,705
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 7.14 6.20 10.34 9.76 10.51 9.52 17.29 -44.57%
EPS 0.20 0.06 0.54 0.34 0.15 0.01 0.64 -53.98%
DPS 0.00 0.00 0.25 0.00 0.00 0.00 0.35 -
NAPS 0.2832 0.2606 0.2713 0.2691 0.2696 0.2825 0.2765 1.61%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.24 0.27 0.29 0.35 0.32 0.29 0.22 -
P/RPS 0.55 0.72 0.47 0.60 0.51 0.54 0.22 84.30%
P/EPS 19.51 77.14 8.92 17.16 35.16 362.50 5.98 120.13%
EY 5.13 1.30 11.21 5.83 2.84 0.28 16.73 -54.56%
DY 0.00 0.00 5.17 0.00 0.00 0.00 9.09 -
P/NAPS 0.14 0.17 0.18 0.22 0.20 0.18 0.14 0.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 28/05/08 27/02/08 28/11/07 29/08/07 29/05/07 28/02/07 -
Price 0.22 0.29 0.28 0.31 0.33 0.29 0.30 -
P/RPS 0.51 0.77 0.45 0.53 0.53 0.54 0.30 42.48%
P/EPS 17.89 82.86 8.61 15.20 36.26 362.50 8.15 68.98%
EY 5.59 1.21 11.61 6.58 2.76 0.28 12.27 -40.82%
DY 0.00 0.00 5.36 0.00 0.00 0.00 6.67 -
P/NAPS 0.13 0.18 0.17 0.19 0.21 0.18 0.19 -22.37%

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