[MITRA] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 9.68%
YoY- 39.39%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 64,961 59,414 96,356 76,872 84,142 78,400 66,542 -1.59%
PBT 1,691 2,843 4,181 4,830 5,007 5,111 4,424 -47.36%
Tax -903 -1,956 -1,411 -2,314 -2,713 -3,044 -2,407 -48.01%
NP 788 887 2,770 2,516 2,294 2,067 2,017 -46.58%
-
NP to SH 788 887 2,770 2,516 2,294 2,067 2,017 -46.58%
-
Tax Rate 53.40% 68.80% 33.75% 47.91% 54.18% 59.56% 54.41% -
Total Cost 64,173 58,527 93,586 74,356 81,848 76,333 64,525 -0.36%
-
Net Worth 202,014 198,859 192,270 186,212 182,380 183,891 142,348 26.31%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 202,014 198,859 192,270 186,212 182,380 183,891 142,348 26.31%
NOSH 143,272 143,064 142,422 142,146 142,484 142,551 142,348 0.43%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.21% 1.49% 2.87% 3.27% 2.73% 2.64% 3.03% -
ROE 0.39% 0.45% 1.44% 1.35% 1.26% 1.12% 1.42% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 45.34 41.53 67.65 54.08 59.05 55.00 46.75 -2.02%
EPS 0.55 0.62 1.95 1.77 1.61 1.45 1.42 -46.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.39 1.35 1.31 1.28 1.29 1.00 25.76%
Adjusted Per Share Value based on latest NOSH - 142,146
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 8.37 7.65 12.41 9.90 10.84 10.10 8.57 -1.56%
EPS 0.10 0.11 0.36 0.32 0.30 0.27 0.26 -47.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2603 0.2562 0.2477 0.2399 0.235 0.2369 0.1834 26.32%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.36 0.41 0.43 0.40 0.41 0.36 0.40 -
P/RPS 0.79 0.99 0.64 0.74 0.69 0.65 0.86 -5.50%
P/EPS 65.45 66.13 22.11 22.60 25.47 24.83 28.23 75.26%
EY 1.53 1.51 4.52 4.42 3.93 4.03 3.54 -42.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.32 0.31 0.32 0.28 0.40 -24.98%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 28/05/04 26/02/04 20/11/03 28/08/03 30/05/03 25/02/03 -
Price 0.30 0.37 0.42 0.41 0.45 0.43 0.37 -
P/RPS 0.66 0.89 0.62 0.76 0.76 0.78 0.79 -11.30%
P/EPS 54.55 59.68 21.59 23.16 27.95 29.66 26.11 63.50%
EY 1.83 1.68 4.63 4.32 3.58 3.37 3.83 -38.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.27 0.31 0.31 0.35 0.33 0.37 -31.47%

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