[MITRA] QoQ 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
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 75,746 81,578 73,857 134,190 40,615 48,910 46,089 39.22%
PBT 3,679 2,239 756 8,782 2,587 2,448 1,628 72.12%
Tax -655 -770 -618 -3,489 -1,253 -1,388 -1,052 -27.06%
NP 3,024 1,469 138 5,293 1,334 1,060 576 201.76%
-
NP to SH 2,646 1,190 111 4,936 941 750 488 208.31%
-
Tax Rate 17.80% 34.39% 81.75% 39.73% 48.43% 56.70% 64.62% -
Total Cost 72,722 80,109 73,719 128,897 39,281 47,850 45,513 36.63%
-
Net Worth 208,826 209,230 219,225 214,608 199,110 201,818 206,044 0.89%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 2,682 - - - -
Div Payout % - - - 54.35% - - - -
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 208,826 209,230 219,225 214,608 199,110 201,818 206,044 0.89%
NOSH 129,705 130,769 138,750 134,130 136,376 136,363 135,555 -2.89%
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 3.99% 1.80% 0.19% 3.94% 3.28% 2.17% 1.25% -
ROE 1.27% 0.57% 0.05% 2.30% 0.47% 0.37% 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 58.40 62.38 53.23 100.04 29.78 35.87 34.00 43.37%
EPS 2.04 0.91 0.08 3.68 0.69 0.55 0.36 217.51%
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 9.76 10.51 9.52 17.29 5.23 6.30 5.94 39.20%
EPS 0.34 0.15 0.01 0.64 0.12 0.10 0.06 217.51%
DPS 0.00 0.00 0.00 0.35 0.00 0.00 0.00 -
NAPS 0.2691 0.2696 0.2825 0.2765 0.2565 0.26 0.2655 0.90%
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 0.60 0.51 0.54 0.22 0.67 0.56 0.65 -5.19%
P/EPS 17.16 35.16 362.50 5.98 28.99 36.36 61.11 -57.08%
EY 5.83 2.84 0.28 16.73 3.45 2.75 1.64 132.74%
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 0.53 0.53 0.54 0.30 0.74 0.56 0.62 -9.91%
P/EPS 15.20 36.26 362.50 8.15 31.88 36.36 58.33 -59.16%
EY 6.58 2.76 0.28 12.27 3.14 2.75 1.71 145.35%
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