[MITRA] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -90.81%
YoY- -57.09%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 233,837 181,407 124,375 59,414 335,770 239,414 162,542 27.29%
PBT 14,317 8,323 4,534 2,843 19,129 14,948 10,118 25.90%
Tax -7,768 -5,595 -2,859 -1,956 -9,482 -8,071 -5,757 21.99%
NP 6,549 2,728 1,675 887 9,647 6,877 4,361 30.97%
-
NP to SH 6,549 2,728 1,675 887 9,647 6,877 4,361 30.97%
-
Tax Rate 54.26% 67.22% 63.06% 68.80% 49.57% 53.99% 56.90% -
Total Cost 227,288 178,679 122,700 58,527 326,123 232,537 158,181 27.19%
-
Net Worth 227,322 197,495 200,148 198,859 194,790 186,133 181,826 15.97%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 227,322 197,495 200,148 198,859 194,790 186,133 181,826 15.97%
NOSH 142,076 142,083 141,949 143,064 142,182 142,086 142,052 0.01%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.80% 1.50% 1.35% 1.49% 2.87% 2.87% 2.68% -
ROE 2.88% 1.38% 0.84% 0.45% 4.95% 3.69% 2.40% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 164.59 127.68 87.62 41.53 236.15 168.50 114.42 27.28%
EPS 4.61 1.92 1.18 0.62 6.79 4.84 3.07 30.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.39 1.41 1.39 1.37 1.31 1.28 15.96%
Adjusted Per Share Value based on latest NOSH - 143,064
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 30.13 23.37 16.02 7.65 43.26 30.85 20.94 27.31%
EPS 0.84 0.35 0.22 0.11 1.24 0.89 0.56 30.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2929 0.2545 0.2579 0.2562 0.251 0.2398 0.2343 15.96%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.29 0.30 0.36 0.41 0.43 0.40 0.41 -
P/RPS 0.18 0.23 0.41 0.99 0.18 0.24 0.36 -36.87%
P/EPS 6.29 15.63 30.51 66.13 6.34 8.26 13.36 -39.34%
EY 15.89 6.40 3.28 1.51 15.78 12.10 7.49 64.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.22 0.26 0.29 0.31 0.31 0.32 -31.73%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 26/08/04 28/05/04 26/02/04 20/11/03 28/08/03 -
Price 0.26 0.30 0.30 0.37 0.42 0.41 0.45 -
P/RPS 0.16 0.23 0.34 0.89 0.18 0.24 0.39 -44.63%
P/EPS 5.64 15.63 25.42 59.68 6.19 8.47 14.66 -46.94%
EY 17.73 6.40 3.93 1.68 16.15 11.80 6.82 88.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.22 0.21 0.27 0.31 0.31 0.35 -40.51%

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