[MITRA] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 16.68%
YoY- 184.95%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 239,414 162,542 78,400 312,943 246,401 190,934 93,002 87.72%
PBT 14,948 10,118 5,111 26,214 21,790 16,741 10,620 25.56%
Tax -8,071 -5,757 -3,044 -12,106 -9,699 -6,455 -4,656 44.25%
NP 6,877 4,361 2,067 14,108 12,091 10,286 5,964 9.95%
-
NP to SH 6,877 4,361 2,067 14,108 12,091 10,286 5,964 9.95%
-
Tax Rate 53.99% 56.90% 59.56% 46.18% 44.51% 38.56% 43.84% -
Total Cost 232,537 158,181 76,333 298,835 234,310 180,648 87,038 92.42%
-
Net Worth 186,133 181,826 183,891 163,237 153,953 151,086 146,081 17.51%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 186,133 181,826 183,891 163,237 153,953 151,086 146,081 17.51%
NOSH 142,086 142,052 142,551 129,553 125,165 120,869 120,728 11.46%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.87% 2.68% 2.64% 4.51% 4.91% 5.39% 6.41% -
ROE 3.69% 2.40% 1.12% 8.64% 7.85% 6.81% 4.08% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 168.50 114.42 55.00 241.56 196.86 157.97 77.03 68.43%
EPS 4.84 3.07 1.45 10.89 9.66 8.51 4.94 -1.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.28 1.29 1.26 1.23 1.25 1.21 5.43%
Adjusted Per Share Value based on latest NOSH - 142,348
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 31.57 21.44 10.34 41.27 32.49 25.18 12.26 87.76%
EPS 0.91 0.58 0.27 1.86 1.59 1.36 0.79 9.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2455 0.2398 0.2425 0.2153 0.203 0.1992 0.1926 17.54%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.40 0.41 0.36 0.40 0.38 0.51 0.54 -
P/RPS 0.24 0.36 0.65 0.17 0.19 0.32 0.70 -50.98%
P/EPS 8.26 13.36 24.83 3.67 3.93 5.99 10.93 -17.01%
EY 12.10 7.49 4.03 27.22 25.42 16.69 9.15 20.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.28 0.32 0.31 0.41 0.45 -21.98%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 28/08/03 30/05/03 25/02/03 26/11/02 28/08/02 21/05/02 -
Price 0.41 0.45 0.43 0.37 0.40 0.46 0.56 -
P/RPS 0.24 0.39 0.78 0.15 0.20 0.29 0.73 -52.33%
P/EPS 8.47 14.66 29.66 3.40 4.14 5.41 11.34 -17.66%
EY 11.80 6.82 3.37 29.43 24.15 18.50 8.82 21.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.33 0.29 0.33 0.37 0.46 -23.11%

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