[MITRA] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 12.69%
YoY- -77.33%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 328,534 381,868 372,008 219,126 212,318 220,614 207,852 35.65%
PBT 29,053 33,482 42,480 18,030 19,218 29,726 31,836 -5.91%
Tax -12,932 -12,910 -18,624 -13,079 -14,825 -18,130 -19,400 -23.67%
NP 16,121 20,572 23,856 4,951 4,393 11,596 12,436 18.87%
-
NP to SH 16,121 20,572 23,856 4,951 4,393 11,596 12,436 18.87%
-
Tax Rate 44.51% 38.56% 43.84% 72.54% 77.14% 60.99% 60.94% -
Total Cost 312,413 361,296 348,152 214,175 207,925 209,018 195,416 36.68%
-
Net Worth 153,953 151,086 146,081 167,830 144,454 147,326 157,823 -1.64%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 5,993 - - - -
Div Payout % - - - 121.07% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 153,953 151,086 146,081 167,830 144,454 147,326 157,823 -1.64%
NOSH 125,165 120,869 120,728 119,878 119,384 118,811 118,664 3.61%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 4.91% 5.39% 6.41% 2.26% 2.07% 5.26% 5.98% -
ROE 10.47% 13.62% 16.33% 2.95% 3.04% 7.87% 7.88% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 262.48 315.93 308.14 182.79 177.85 185.68 175.16 30.91%
EPS 12.88 17.02 19.76 4.13 3.68 9.76 10.48 14.72%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.23 1.25 1.21 1.40 1.21 1.24 1.33 -5.07%
Adjusted Per Share Value based on latest NOSH - 120,875
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 42.33 49.20 47.93 28.23 27.36 28.42 26.78 35.65%
EPS 2.08 2.65 3.07 0.64 0.57 1.49 1.60 19.09%
DPS 0.00 0.00 0.00 0.77 0.00 0.00 0.00 -
NAPS 0.1984 0.1947 0.1882 0.2162 0.1861 0.1898 0.2033 -1.61%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.38 0.51 0.54 0.56 0.48 0.53 0.52 -
P/RPS 0.14 0.16 0.18 0.31 0.27 0.29 0.30 -39.80%
P/EPS 2.95 3.00 2.73 13.56 13.04 5.43 4.96 -29.25%
EY 33.89 33.37 36.59 7.38 7.67 18.42 20.15 41.38%
DY 0.00 0.00 0.00 8.93 0.00 0.00 0.00 -
P/NAPS 0.31 0.41 0.45 0.40 0.40 0.43 0.39 -14.17%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 28/08/02 21/05/02 26/02/02 28/11/01 28/08/01 25/05/01 -
Price 0.40 0.46 0.56 0.52 0.54 0.58 0.68 -
P/RPS 0.15 0.15 0.18 0.28 0.30 0.31 0.39 -47.08%
P/EPS 3.11 2.70 2.83 12.59 14.67 5.94 6.49 -38.73%
EY 32.20 37.00 35.29 7.94 6.81 16.83 15.41 63.37%
DY 0.00 0.00 0.00 9.62 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.46 0.37 0.45 0.47 0.51 -25.16%

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