[MITRA] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 45.64%
YoY- 41.33%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 284,551 298,341 312,943 306,288 299,753 260,165 219,126 19.08%
PBT 19,591 20,705 26,214 25,406 19,908 20,691 18,030 5.70%
Tax -11,408 -10,494 -12,106 -11,659 -10,469 -12,885 -13,079 -8.73%
NP 8,183 10,211 14,108 13,747 9,439 7,806 4,951 39.91%
-
NP to SH 8,183 10,211 14,108 13,747 9,439 7,806 4,951 39.91%
-
Tax Rate 58.23% 50.68% 46.18% 45.89% 52.59% 62.27% 72.54% -
Total Cost 276,368 288,130 298,835 292,541 290,314 252,359 214,175 18.58%
-
Net Worth 182,380 183,891 142,348 164,455 151,330 146,081 169,226 5.13%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - 6,043 - - - -
Div Payout % - - - 43.96% - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 182,380 183,891 142,348 164,455 151,330 146,081 169,226 5.13%
NOSH 142,484 142,551 142,348 133,703 121,064 120,728 120,875 11.62%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.88% 3.42% 4.51% 4.49% 3.15% 3.00% 2.26% -
ROE 4.49% 5.55% 9.91% 8.36% 6.24% 5.34% 2.93% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 199.71 209.29 219.84 229.08 247.60 215.50 181.28 6.68%
EPS 5.74 7.16 9.91 10.28 7.80 6.47 4.10 25.22%
DPS 0.00 0.00 0.00 4.52 0.00 0.00 0.00 -
NAPS 1.28 1.29 1.00 1.23 1.25 1.21 1.40 -5.81%
Adjusted Per Share Value based on latest NOSH - 133,703
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 37.53 39.34 41.27 40.39 39.53 34.31 28.90 19.08%
EPS 1.08 1.35 1.86 1.81 1.24 1.03 0.65 40.41%
DPS 0.00 0.00 0.00 0.80 0.00 0.00 0.00 -
NAPS 0.2405 0.2425 0.1877 0.2169 0.1996 0.1926 0.2232 5.11%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.41 0.36 0.40 0.38 0.51 0.54 0.56 -
P/RPS 0.21 0.17 0.18 0.17 0.21 0.25 0.31 -22.92%
P/EPS 7.14 5.03 4.04 3.70 6.54 8.35 13.67 -35.22%
EY 14.01 19.90 24.78 27.06 15.29 11.97 7.31 54.47%
DY 0.00 0.00 0.00 11.90 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.40 0.31 0.41 0.45 0.40 -13.85%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 30/05/03 25/02/03 26/11/02 28/08/02 21/05/02 26/02/02 -
Price 0.45 0.43 0.37 0.40 0.46 0.56 0.52 -
P/RPS 0.23 0.21 0.17 0.17 0.19 0.26 0.29 -14.35%
P/EPS 7.84 6.00 3.73 3.89 5.90 8.66 12.70 -27.56%
EY 12.76 16.66 26.79 25.70 16.95 11.55 7.88 38.01%
DY 0.00 0.00 0.00 11.30 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.37 0.33 0.37 0.46 0.37 -3.64%

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