[MITRA] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -85.35%
YoY- -65.34%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 335,770 239,414 162,542 78,400 312,943 246,401 190,934 45.54%
PBT 19,129 14,948 10,118 5,111 26,214 21,790 16,741 9.27%
Tax -9,482 -8,071 -5,757 -3,044 -12,106 -9,699 -6,455 29.13%
NP 9,647 6,877 4,361 2,067 14,108 12,091 10,286 -4.17%
-
NP to SH 9,647 6,877 4,361 2,067 14,108 12,091 10,286 -4.17%
-
Tax Rate 49.57% 53.99% 56.90% 59.56% 46.18% 44.51% 38.56% -
Total Cost 326,123 232,537 158,181 76,333 298,835 234,310 180,648 48.10%
-
Net Worth 194,790 186,133 181,826 183,891 163,237 153,953 151,086 18.40%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 194,790 186,133 181,826 183,891 163,237 153,953 151,086 18.40%
NOSH 142,182 142,086 142,052 142,551 129,553 125,165 120,869 11.40%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.87% 2.87% 2.68% 2.64% 4.51% 4.91% 5.39% -
ROE 4.95% 3.69% 2.40% 1.12% 8.64% 7.85% 6.81% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 236.15 168.50 114.42 55.00 241.56 196.86 157.97 30.64%
EPS 6.79 4.84 3.07 1.45 10.89 9.66 8.51 -13.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.31 1.28 1.29 1.26 1.23 1.25 6.28%
Adjusted Per Share Value based on latest NOSH - 142,551
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 44.28 31.57 21.44 10.34 41.27 32.49 25.18 45.54%
EPS 1.27 0.91 0.58 0.27 1.86 1.59 1.36 -4.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2569 0.2455 0.2398 0.2425 0.2153 0.203 0.1992 18.42%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.43 0.40 0.41 0.36 0.40 0.38 0.51 -
P/RPS 0.18 0.24 0.36 0.65 0.17 0.19 0.32 -31.78%
P/EPS 6.34 8.26 13.36 24.83 3.67 3.93 5.99 3.84%
EY 15.78 12.10 7.49 4.03 27.22 25.42 16.69 -3.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.32 0.28 0.32 0.31 0.41 -16.96%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 28/08/03 30/05/03 25/02/03 26/11/02 28/08/02 -
Price 0.42 0.41 0.45 0.43 0.37 0.40 0.46 -
P/RPS 0.18 0.24 0.39 0.78 0.15 0.20 0.29 -27.17%
P/EPS 6.19 8.47 14.66 29.66 3.40 4.14 5.41 9.36%
EY 16.15 11.80 6.82 3.37 29.43 24.15 18.50 -8.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.35 0.33 0.29 0.33 0.37 -11.09%

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