[MITRA] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -81.93%
YoY- 2.52%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 134,190 40,615 48,910 46,089 68,854 71,115 71,857 51.47%
PBT 8,782 2,587 2,448 1,628 6,869 4,258 3,641 79.56%
Tax -3,489 -1,253 -1,388 -1,052 -3,947 -2,049 -2,031 43.29%
NP 5,293 1,334 1,060 576 2,922 2,209 1,610 120.61%
-
NP to SH 4,936 941 750 488 2,701 1,697 692 269.22%
-
Tax Rate 39.73% 48.43% 56.70% 64.62% 57.46% 48.12% 55.78% -
Total Cost 128,897 39,281 47,850 45,513 65,932 68,906 70,247 49.71%
-
Net Worth 214,608 199,110 201,818 206,044 136,666 198,439 200,680 4.56%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 2,682 - - - 2,733 - - -
Div Payout % 54.35% - - - 101.20% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 214,608 199,110 201,818 206,044 136,666 198,439 200,680 4.56%
NOSH 134,130 136,376 136,363 135,555 136,666 136,854 138,400 -2.06%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.94% 3.28% 2.17% 1.25% 4.24% 3.11% 2.24% -
ROE 2.30% 0.47% 0.37% 0.24% 1.98% 0.86% 0.34% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 100.04 29.78 35.87 34.00 50.38 51.96 51.92 54.65%
EPS 3.68 0.69 0.55 0.36 1.97 1.23 0.49 282.09%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.60 1.46 1.48 1.52 1.00 1.45 1.45 6.76%
Adjusted Per Share Value based on latest NOSH - 135,555
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 17.29 5.23 6.30 5.94 8.87 9.16 9.26 51.45%
EPS 0.64 0.12 0.10 0.06 0.35 0.22 0.09 268.47%
DPS 0.35 0.00 0.00 0.00 0.35 0.00 0.00 -
NAPS 0.2765 0.2565 0.26 0.2655 0.1761 0.2557 0.2586 4.55%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.22 0.20 0.20 0.22 0.20 0.20 0.20 -
P/RPS 0.22 0.67 0.56 0.65 0.40 0.38 0.39 -31.65%
P/EPS 5.98 28.99 36.36 61.11 10.12 16.13 40.00 -71.73%
EY 16.73 3.45 2.75 1.64 9.88 6.20 2.50 253.88%
DY 9.09 0.00 0.00 0.00 10.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.14 0.14 0.20 0.14 0.14 0.00%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 28/08/06 24/05/06 27/02/06 29/11/05 29/08/05 -
Price 0.30 0.22 0.20 0.21 0.20 0.20 0.20 -
P/RPS 0.30 0.74 0.56 0.62 0.40 0.38 0.39 -16.00%
P/EPS 8.15 31.88 36.36 58.33 10.12 16.13 40.00 -65.27%
EY 12.27 3.14 2.75 1.71 9.88 6.20 2.50 187.96%
DY 6.67 0.00 0.00 0.00 10.00 0.00 0.00 -
P/NAPS 0.19 0.15 0.14 0.14 0.20 0.14 0.14 22.51%

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