[MITRA] QoQ TTM 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- 19.1%
YoY- -32.12%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 260,622 246,539 239,643 233,836 277,763 297,603 316,784 -12.18%
PBT 16,940 16,471 14,521 14,316 12,504 13,545 16,861 0.31%
Tax -8,825 -9,512 -8,384 -7,768 -7,006 -6,584 -8,394 3.39%
NP 8,115 6,959 6,137 6,548 5,498 6,961 8,467 -2.78%
-
NP to SH 6,685 6,041 6,137 6,548 5,498 6,961 8,467 -14.56%
-
Tax Rate 52.10% 57.75% 57.74% 54.26% 56.03% 48.61% 49.78% -
Total Cost 252,507 239,580 233,506 227,288 272,265 290,642 308,317 -12.45%
-
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% 2.82% 2.56% 2.80% 1.98% 2.34% 2.67% -
ROE 3.37% 3.01% 3.07% 4.61% 2.78% 3.45% 4.26% -
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 190.44 178.14 171.17 164.59 195.20 207.72 221.43 -9.55%
EPS 4.88 4.36 4.38 4.61 3.86 4.86 5.92 -12.07%
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 33.58 31.76 30.88 30.13 35.79 38.34 40.81 -12.17%
EPS 0.86 0.78 0.79 0.84 0.71 0.90 1.09 -14.60%
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 0.11 0.11 0.13 0.18 0.15 0.17 0.19 -30.51%
P/EPS 4.09 4.58 5.02 6.29 7.76 7.41 6.93 -29.61%
EY 24.42 21.82 19.93 15.89 12.88 13.50 14.43 41.96%
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 0.11 0.11 0.13 0.16 0.15 0.14 0.17 -25.16%
P/EPS 4.09 4.58 5.02 5.64 7.76 6.17 6.25 -24.60%
EY 24.42 21.82 19.93 17.73 12.88 16.20 16.00 32.52%
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