[MITRA] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 40.28%
YoY- -31.62%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 181,407 124,375 59,414 335,770 239,414 162,542 78,400 74.67%
PBT 8,323 4,534 2,843 19,129 14,948 10,118 5,111 38.29%
Tax -5,595 -2,859 -1,956 -9,482 -8,071 -5,757 -3,044 49.88%
NP 2,728 1,675 887 9,647 6,877 4,361 2,067 20.25%
-
NP to SH 2,728 1,675 887 9,647 6,877 4,361 2,067 20.25%
-
Tax Rate 67.22% 63.06% 68.80% 49.57% 53.99% 56.90% 59.56% -
Total Cost 178,679 122,700 58,527 326,123 232,537 158,181 76,333 76.02%
-
Net Worth 197,495 200,148 198,859 194,790 186,133 181,826 183,891 4.85%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 197,495 200,148 198,859 194,790 186,133 181,826 183,891 4.85%
NOSH 142,083 141,949 143,064 142,182 142,086 142,052 142,551 -0.21%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.50% 1.35% 1.49% 2.87% 2.87% 2.68% 2.64% -
ROE 1.38% 0.84% 0.45% 4.95% 3.69% 2.40% 1.12% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 127.68 87.62 41.53 236.15 168.50 114.42 55.00 75.05%
EPS 1.92 1.18 0.62 6.79 4.84 3.07 1.45 20.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.41 1.39 1.37 1.31 1.28 1.29 5.08%
Adjusted Per Share Value based on latest NOSH - 142,422
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 23.92 16.40 7.84 44.28 31.57 21.44 10.34 74.64%
EPS 0.36 0.22 0.12 1.27 0.91 0.58 0.27 21.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2605 0.2639 0.2622 0.2569 0.2455 0.2398 0.2425 4.87%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.30 0.36 0.41 0.43 0.40 0.41 0.36 -
P/RPS 0.23 0.41 0.99 0.18 0.24 0.36 0.65 -49.87%
P/EPS 15.63 30.51 66.13 6.34 8.26 13.36 24.83 -26.48%
EY 6.40 3.28 1.51 15.78 12.10 7.49 4.03 36.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.26 0.29 0.31 0.31 0.32 0.28 -14.81%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 26/08/04 28/05/04 26/02/04 20/11/03 28/08/03 30/05/03 -
Price 0.30 0.30 0.37 0.42 0.41 0.45 0.43 -
P/RPS 0.23 0.34 0.89 0.18 0.24 0.39 0.78 -55.59%
P/EPS 15.63 25.42 59.68 6.19 8.47 14.66 29.66 -34.68%
EY 6.40 3.93 1.68 16.15 11.80 6.82 3.37 53.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.27 0.31 0.31 0.35 0.33 -23.62%

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