[MITRA] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -13.77%
YoY- 77.41%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 313,600 312,943 328,534 381,868 372,008 219,126 212,318 29.72%
PBT 20,444 26,214 29,053 33,482 42,480 18,030 19,218 4.21%
Tax -12,176 -12,106 -12,932 -12,910 -18,624 -13,079 -14,825 -12.30%
NP 8,268 14,108 16,121 20,572 23,856 4,951 4,393 52.49%
-
NP to SH 8,268 14,108 16,121 20,572 23,856 4,951 4,393 52.49%
-
Tax Rate 59.56% 46.18% 44.51% 38.56% 43.84% 72.54% 77.14% -
Total Cost 305,332 298,835 312,413 361,296 348,152 214,175 207,925 29.22%
-
Net Worth 183,891 163,237 153,953 151,086 146,081 167,830 144,454 17.47%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - 5,993 - -
Div Payout % - - - - - 121.07% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 183,891 163,237 153,953 151,086 146,081 167,830 144,454 17.47%
NOSH 142,551 129,553 125,165 120,869 120,728 119,878 119,384 12.56%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 2.64% 4.51% 4.91% 5.39% 6.41% 2.26% 2.07% -
ROE 4.50% 8.64% 10.47% 13.62% 16.33% 2.95% 3.04% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 219.99 241.56 262.48 315.93 308.14 182.79 177.85 15.24%
EPS 5.80 10.89 12.88 17.02 19.76 4.13 3.68 35.46%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.29 1.26 1.23 1.25 1.21 1.40 1.21 4.36%
Adjusted Per Share Value based on latest NOSH - 121,064
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 41.36 41.27 43.33 50.36 49.06 28.90 28.00 29.73%
EPS 1.09 1.86 2.13 2.71 3.15 0.65 0.58 52.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.79 0.00 -
NAPS 0.2425 0.2153 0.203 0.1992 0.1926 0.2213 0.1905 17.47%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.36 0.40 0.38 0.51 0.54 0.56 0.48 -
P/RPS 0.16 0.17 0.14 0.16 0.18 0.31 0.27 -29.47%
P/EPS 6.21 3.67 2.95 3.00 2.73 13.56 13.04 -39.04%
EY 16.11 27.22 33.89 33.37 36.59 7.38 7.67 64.08%
DY 0.00 0.00 0.00 0.00 0.00 8.93 0.00 -
P/NAPS 0.28 0.32 0.31 0.41 0.45 0.40 0.40 -21.17%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 25/02/03 26/11/02 28/08/02 21/05/02 26/02/02 28/11/01 -
Price 0.43 0.37 0.40 0.46 0.56 0.52 0.54 -
P/RPS 0.20 0.15 0.15 0.15 0.18 0.28 0.30 -23.70%
P/EPS 7.41 3.40 3.11 2.70 2.83 12.59 14.67 -36.60%
EY 13.49 29.43 32.20 37.00 35.29 7.94 6.81 57.79%
DY 0.00 0.00 0.00 0.00 0.00 9.62 0.00 -
P/NAPS 0.33 0.29 0.33 0.37 0.46 0.37 0.45 -18.69%

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