[MITRA] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 20.92%
YoY- -50.66%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 298,341 312,943 306,288 299,753 260,165 219,126 222,473 21.62%
PBT 20,705 26,214 25,406 19,908 20,691 18,030 31,435 -24.31%
Tax -10,494 -12,106 -11,659 -10,469 -12,885 -13,079 -21,708 -38.43%
NP 10,211 14,108 13,747 9,439 7,806 4,951 9,727 3.29%
-
NP to SH 10,211 14,108 13,747 9,439 7,806 4,951 9,727 3.29%
-
Tax Rate 50.68% 46.18% 45.89% 52.59% 62.27% 72.54% 69.06% -
Total Cost 288,130 298,835 292,541 290,314 252,359 214,175 212,746 22.43%
-
Net Worth 183,891 142,348 164,455 151,330 146,081 169,226 146,310 16.48%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - 6,043 - - - 17,800 -
Div Payout % - - 43.96% - - - 183.00% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 183,891 142,348 164,455 151,330 146,081 169,226 146,310 16.48%
NOSH 142,551 142,348 133,703 121,064 120,728 120,875 120,917 11.60%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 3.42% 4.51% 4.49% 3.15% 3.00% 2.26% 4.37% -
ROE 5.55% 9.91% 8.36% 6.24% 5.34% 2.93% 6.65% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 209.29 219.84 229.08 247.60 215.50 181.28 183.99 8.97%
EPS 7.16 9.91 10.28 7.80 6.47 4.10 8.04 -7.44%
DPS 0.00 0.00 4.52 0.00 0.00 0.00 15.00 -
NAPS 1.29 1.00 1.23 1.25 1.21 1.40 1.21 4.36%
Adjusted Per Share Value based on latest NOSH - 121,064
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 39.34 41.27 40.39 39.53 34.31 28.90 29.34 21.61%
EPS 1.35 1.86 1.81 1.24 1.03 0.65 1.28 3.61%
DPS 0.00 0.00 0.80 0.00 0.00 0.00 2.35 -
NAPS 0.2425 0.1877 0.2169 0.1996 0.1926 0.2232 0.1929 16.49%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.36 0.40 0.38 0.51 0.54 0.56 0.48 -
P/RPS 0.17 0.18 0.17 0.21 0.25 0.31 0.26 -24.68%
P/EPS 5.03 4.04 3.70 6.54 8.35 13.67 5.97 -10.80%
EY 19.90 24.78 27.06 15.29 11.97 7.31 16.76 12.14%
DY 0.00 0.00 11.90 0.00 0.00 0.00 31.25 -
P/NAPS 0.28 0.40 0.31 0.41 0.45 0.40 0.40 -21.17%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 25/02/03 26/11/02 28/08/02 21/05/02 26/02/02 28/11/01 -
Price 0.43 0.37 0.40 0.46 0.56 0.52 0.54 -
P/RPS 0.21 0.17 0.17 0.19 0.26 0.29 0.29 -19.37%
P/EPS 6.00 3.73 3.89 5.90 8.66 12.70 6.71 -7.19%
EY 16.66 26.79 25.70 16.95 11.55 7.88 14.90 7.73%
DY 0.00 0.00 11.30 0.00 0.00 0.00 27.78 -
P/NAPS 0.33 0.37 0.33 0.37 0.46 0.37 0.45 -18.69%

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