[MITRA] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 262.77%
YoY- 37.91%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 71,115 71,857 65,221 52,429 57,032 64,961 59,414 12.71%
PBT 4,258 3,641 3,048 5,993 3,789 1,691 2,843 30.87%
Tax -2,049 -2,031 -2,572 -2,173 -2,736 -903 -1,956 3.14%
NP 2,209 1,610 476 3,820 1,053 788 887 83.62%
-
NP to SH 1,697 692 476 3,820 1,053 788 887 54.05%
-
Tax Rate 48.12% 55.78% 84.38% 36.26% 72.21% 53.40% 68.80% -
Total Cost 68,906 70,247 64,745 48,609 55,979 64,173 58,527 11.48%
-
Net Worth 198,439 200,680 200,199 142,071 197,793 202,014 198,859 -0.14%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 198,439 200,680 200,199 142,071 197,793 202,014 198,859 -0.14%
NOSH 136,854 138,400 139,999 142,071 142,297 143,272 143,064 -2.91%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 3.11% 2.24% 0.73% 7.29% 1.85% 1.21% 1.49% -
ROE 0.86% 0.34% 0.24% 2.69% 0.53% 0.39% 0.45% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 51.96 51.92 46.59 36.90 40.08 45.34 41.53 16.09%
EPS 1.23 0.49 0.34 2.69 0.74 0.55 0.62 57.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.45 1.43 1.00 1.39 1.41 1.39 2.85%
Adjusted Per Share Value based on latest NOSH - 142,071
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 9.16 9.26 8.40 6.76 7.35 8.37 7.65 12.74%
EPS 0.22 0.09 0.06 0.49 0.14 0.10 0.11 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2557 0.2586 0.2579 0.183 0.2548 0.2603 0.2562 -0.13%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.20 0.20 0.22 0.29 0.30 0.36 0.41 -
P/RPS 0.38 0.39 0.47 0.79 0.75 0.79 0.99 -47.15%
P/EPS 16.13 40.00 64.71 10.79 40.54 65.45 66.13 -60.92%
EY 6.20 2.50 1.55 9.27 2.47 1.53 1.51 156.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.15 0.29 0.22 0.26 0.29 -38.43%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 29/08/05 31/05/05 25/02/05 26/11/04 26/08/04 28/05/04 -
Price 0.20 0.20 0.22 0.26 0.30 0.30 0.37 -
P/RPS 0.38 0.39 0.47 0.70 0.75 0.66 0.89 -43.26%
P/EPS 16.13 40.00 64.71 9.67 40.54 54.55 59.68 -58.16%
EY 6.20 2.50 1.55 10.34 2.47 1.83 1.68 138.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.15 0.26 0.22 0.21 0.27 -35.43%

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