[MITRA] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -19.86%
YoY- -13.31%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 316,784 335,770 305,956 284,551 298,341 312,943 306,288 2.26%
PBT 16,861 19,129 19,372 19,591 20,705 26,214 25,406 -23.89%
Tax -8,394 -9,482 -10,478 -11,408 -10,494 -12,106 -11,659 -19.65%
NP 8,467 9,647 8,894 8,183 10,211 14,108 13,747 -27.58%
-
NP to SH 8,467 9,647 8,894 8,183 10,211 14,108 13,747 -27.58%
-
Tax Rate 49.78% 49.57% 54.09% 58.23% 50.68% 46.18% 45.89% -
Total Cost 308,317 326,123 297,062 276,368 288,130 298,835 292,541 3.56%
-
Net Worth 198,859 192,270 186,212 182,380 183,891 142,348 164,455 13.48%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - 6,043 -
Div Payout % - - - - - - 43.96% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 198,859 192,270 186,212 182,380 183,891 142,348 164,455 13.48%
NOSH 143,064 142,422 142,146 142,484 142,551 142,348 133,703 4.61%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.67% 2.87% 2.91% 2.88% 3.42% 4.51% 4.49% -
ROE 4.26% 5.02% 4.78% 4.49% 5.55% 9.91% 8.36% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 221.43 235.76 215.24 199.71 209.29 219.84 229.08 -2.23%
EPS 5.92 6.77 6.26 5.74 7.16 9.91 10.28 -30.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.52 -
NAPS 1.39 1.35 1.31 1.28 1.29 1.00 1.23 8.48%
Adjusted Per Share Value based on latest NOSH - 142,484
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 41.78 44.28 40.35 37.53 39.34 41.27 40.39 2.27%
EPS 1.12 1.27 1.17 1.08 1.35 1.86 1.81 -27.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.80 -
NAPS 0.2622 0.2536 0.2456 0.2405 0.2425 0.1877 0.2169 13.46%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.41 0.43 0.40 0.41 0.36 0.40 0.38 -
P/RPS 0.19 0.18 0.19 0.21 0.17 0.18 0.17 7.68%
P/EPS 6.93 6.35 6.39 7.14 5.03 4.04 3.70 51.88%
EY 14.43 15.75 15.64 14.01 19.90 24.78 27.06 -34.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.90 -
P/NAPS 0.29 0.32 0.31 0.32 0.28 0.40 0.31 -4.34%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 26/02/04 20/11/03 28/08/03 30/05/03 25/02/03 26/11/02 -
Price 0.37 0.42 0.41 0.45 0.43 0.37 0.40 -
P/RPS 0.17 0.18 0.19 0.23 0.21 0.17 0.17 0.00%
P/EPS 6.25 6.20 6.55 7.84 6.00 3.73 3.89 37.13%
EY 16.00 16.13 15.26 12.76 16.66 26.79 25.70 -27.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.30 -
P/NAPS 0.27 0.31 0.31 0.35 0.33 0.37 0.33 -12.51%

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