[MITRA] QoQ Cumulative 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- 17.55%
YoY- 266.95%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 162,542 78,400 312,943 246,401 190,934 93,002 219,126 -18.10%
PBT 10,118 5,111 26,214 21,790 16,741 10,620 18,030 -32.03%
Tax -5,757 -3,044 -12,106 -9,699 -6,455 -4,656 -13,079 -42.22%
NP 4,361 2,067 14,108 12,091 10,286 5,964 4,951 -8.13%
-
NP to SH 4,361 2,067 14,108 12,091 10,286 5,964 4,951 -8.13%
-
Tax Rate 56.90% 59.56% 46.18% 44.51% 38.56% 43.84% 72.54% -
Total Cost 158,181 76,333 298,835 234,310 180,648 87,038 214,175 -18.33%
-
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 2.40% 1.12% 8.64% 7.85% 6.81% 4.08% 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 114.42 55.00 241.56 196.86 157.97 77.03 182.79 -26.88%
EPS 3.07 1.45 10.89 9.66 8.51 4.94 4.13 -17.98%
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 21.44 10.34 41.27 32.49 25.18 12.26 28.90 -18.09%
EPS 0.58 0.27 1.86 1.59 1.36 0.79 0.65 -7.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.79 -
NAPS 0.2398 0.2425 0.2153 0.203 0.1992 0.1926 0.2213 5.51%
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 0.36 0.65 0.17 0.19 0.32 0.70 0.31 10.51%
P/EPS 13.36 24.83 3.67 3.93 5.99 10.93 13.56 -0.98%
EY 7.49 4.03 27.22 25.42 16.69 9.15 7.38 0.99%
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 0.39 0.78 0.15 0.20 0.29 0.73 0.28 24.79%
P/EPS 14.66 29.66 3.40 4.14 5.41 11.34 12.59 10.71%
EY 6.82 3.37 29.43 24.15 18.50 8.82 7.94 -9.66%
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