[MITRA] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -63.22%
YoY- -57.09%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 233,837 241,876 248,750 237,656 335,770 319,218 325,084 -19.63%
PBT 14,317 11,097 9,068 11,372 19,129 19,930 20,236 -20.51%
Tax -7,768 -7,460 -5,718 -7,824 -9,482 -10,761 -11,514 -22.98%
NP 6,549 3,637 3,350 3,548 9,647 9,169 8,722 -17.31%
-
NP to SH 6,549 3,637 3,350 3,548 9,647 9,169 8,722 -17.31%
-
Tax Rate 54.26% 67.23% 63.06% 68.80% 49.57% 53.99% 56.90% -
Total Cost 227,288 238,238 245,400 234,108 326,123 310,049 316,362 -19.70%
-
Net Worth 227,322 197,495 200,148 198,859 194,790 186,133 181,826 15.97%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 227,322 197,495 200,148 198,859 194,790 186,133 181,826 15.97%
NOSH 142,076 142,083 141,949 143,064 142,182 142,086 142,052 0.01%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.80% 1.50% 1.35% 1.49% 2.87% 2.87% 2.68% -
ROE 2.88% 1.84% 1.67% 1.78% 4.95% 4.93% 4.80% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 164.59 170.24 175.24 166.12 236.15 224.66 228.85 -19.64%
EPS 4.61 2.56 2.36 2.48 6.79 6.45 6.14 -17.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.39 1.41 1.39 1.37 1.31 1.28 15.96%
Adjusted Per Share Value based on latest NOSH - 143,064
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 30.13 31.16 32.05 30.62 43.26 41.13 41.88 -19.62%
EPS 0.84 0.47 0.43 0.46 1.24 1.18 1.12 -17.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2929 0.2545 0.2579 0.2562 0.251 0.2398 0.2343 15.96%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.29 0.30 0.36 0.41 0.43 0.40 0.41 -
P/RPS 0.18 0.18 0.21 0.25 0.18 0.18 0.18 0.00%
P/EPS 6.29 11.72 15.25 16.53 6.34 6.20 6.68 -3.91%
EY 15.89 8.53 6.56 6.05 15.78 16.13 14.98 3.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.22 0.26 0.29 0.31 0.31 0.32 -31.73%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 26/08/04 28/05/04 26/02/04 20/11/03 28/08/03 -
Price 0.26 0.30 0.30 0.37 0.42 0.41 0.45 -
P/RPS 0.16 0.18 0.17 0.22 0.18 0.18 0.20 -13.76%
P/EPS 5.64 11.72 12.71 14.92 6.19 6.35 7.33 -15.96%
EY 17.73 8.53 7.87 6.70 16.15 15.74 13.64 19.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.22 0.21 0.27 0.31 0.31 0.35 -40.51%

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