[MITRA] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 62.87%
YoY- -60.33%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 137,078 65,221 233,837 181,407 124,375 59,414 335,770 -44.99%
PBT 6,689 3,048 14,317 8,323 4,534 2,843 19,129 -50.39%
Tax -4,065 -2,572 -7,768 -5,595 -2,859 -1,956 -9,482 -43.17%
NP 2,624 476 6,549 2,728 1,675 887 9,647 -58.05%
-
NP to SH 1,168 476 6,549 2,728 1,675 887 9,647 -75.55%
-
Tax Rate 60.77% 84.38% 54.26% 67.22% 63.06% 68.80% 49.57% -
Total Cost 134,454 64,745 227,288 178,679 122,700 58,527 326,123 -44.63%
-
Net Worth 201,619 200,199 227,322 197,495 200,148 198,859 194,790 2.32%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 201,619 200,199 227,322 197,495 200,148 198,859 194,790 2.32%
NOSH 139,047 139,999 142,076 142,083 141,949 143,064 142,182 -1.47%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.91% 0.73% 2.80% 1.50% 1.35% 1.49% 2.87% -
ROE 0.58% 0.24% 2.88% 1.38% 0.84% 0.45% 4.95% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 98.58 46.59 164.59 127.68 87.62 41.53 236.15 -44.17%
EPS 0.83 0.34 4.61 1.92 1.18 0.62 6.79 -75.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.43 1.60 1.39 1.41 1.39 1.37 3.85%
Adjusted Per Share Value based on latest NOSH - 142,297
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 18.08 8.60 30.84 23.92 16.40 7.84 44.28 -44.99%
EPS 0.15 0.06 0.86 0.36 0.22 0.12 1.27 -75.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2659 0.264 0.2998 0.2605 0.2639 0.2622 0.2569 2.32%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.20 0.22 0.29 0.30 0.36 0.41 0.43 -
P/RPS 0.20 0.47 0.18 0.23 0.41 0.99 0.18 7.28%
P/EPS 23.81 64.71 6.29 15.63 30.51 66.13 6.34 141.80%
EY 4.20 1.55 15.89 6.40 3.28 1.51 15.78 -58.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.15 0.18 0.22 0.26 0.29 0.31 -41.16%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 31/05/05 25/02/05 26/11/04 26/08/04 28/05/04 26/02/04 -
Price 0.20 0.22 0.26 0.30 0.30 0.37 0.42 -
P/RPS 0.20 0.47 0.16 0.23 0.34 0.89 0.18 7.28%
P/EPS 23.81 64.71 5.64 15.63 25.42 59.68 6.19 145.69%
EY 4.20 1.55 17.73 6.40 3.93 1.68 16.15 -59.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.15 0.16 0.22 0.21 0.27 0.31 -41.16%

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