[MITRA] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -21.63%
YoY- 266.95%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 325,084 313,600 312,943 328,534 381,868 372,008 219,126 30.17%
PBT 20,236 20,444 26,214 29,053 33,482 42,480 18,030 8.02%
Tax -11,514 -12,176 -12,106 -12,932 -12,910 -18,624 -13,079 -8.16%
NP 8,722 8,268 14,108 16,121 20,572 23,856 4,951 46.01%
-
NP to SH 8,722 8,268 14,108 16,121 20,572 23,856 4,951 46.01%
-
Tax Rate 56.90% 59.56% 46.18% 44.51% 38.56% 43.84% 72.54% -
Total Cost 316,362 305,332 298,835 312,413 361,296 348,152 214,175 29.79%
-
Net Worth 181,826 183,891 163,237 153,953 151,086 146,081 167,830 5.50%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - 5,993 -
Div Payout % - - - - - - 121.07% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 181,826 183,891 163,237 153,953 151,086 146,081 167,830 5.50%
NOSH 142,052 142,551 129,553 125,165 120,869 120,728 119,878 12.01%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.68% 2.64% 4.51% 4.91% 5.39% 6.41% 2.26% -
ROE 4.80% 4.50% 8.64% 10.47% 13.62% 16.33% 2.95% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 228.85 219.99 241.56 262.48 315.93 308.14 182.79 16.21%
EPS 6.14 5.80 10.89 12.88 17.02 19.76 4.13 30.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.28 1.29 1.26 1.23 1.25 1.21 1.40 -5.81%
Adjusted Per Share Value based on latest NOSH - 133,703
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 41.88 40.40 40.32 42.33 49.20 47.93 28.23 30.17%
EPS 1.12 1.07 1.82 2.08 2.65 3.07 0.64 45.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.77 -
NAPS 0.2343 0.2369 0.2103 0.1984 0.1947 0.1882 0.2162 5.52%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.41 0.36 0.40 0.38 0.51 0.54 0.56 -
P/RPS 0.18 0.16 0.17 0.14 0.16 0.18 0.31 -30.46%
P/EPS 6.68 6.21 3.67 2.95 3.00 2.73 13.56 -37.70%
EY 14.98 16.11 27.22 33.89 33.37 36.59 7.38 60.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.93 -
P/NAPS 0.32 0.28 0.32 0.31 0.41 0.45 0.40 -13.85%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 30/05/03 25/02/03 26/11/02 28/08/02 21/05/02 26/02/02 -
Price 0.45 0.43 0.37 0.40 0.46 0.56 0.52 -
P/RPS 0.20 0.20 0.15 0.15 0.15 0.18 0.28 -20.14%
P/EPS 7.33 7.41 3.40 3.11 2.70 2.83 12.59 -30.34%
EY 13.64 13.49 29.43 32.20 37.00 35.29 7.94 43.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.62 -
P/NAPS 0.35 0.33 0.29 0.33 0.37 0.46 0.37 -3.64%

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