[MITRA] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 57.67%
YoY- -60.7%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 312,943 306,288 299,753 260,165 219,126 222,473 233,506 21.49%
PBT 26,214 25,406 19,908 20,691 18,030 31,435 45,434 -30.62%
Tax -12,106 -11,659 -10,469 -12,885 -13,079 -21,708 -26,305 -40.30%
NP 14,108 13,747 9,439 7,806 4,951 9,727 19,129 -18.32%
-
NP to SH 14,108 13,747 9,439 7,806 4,951 9,727 19,129 -18.32%
-
Tax Rate 46.18% 45.89% 52.59% 62.27% 72.54% 69.06% 57.90% -
Total Cost 298,835 292,541 290,314 252,359 214,175 212,746 214,377 24.71%
-
Net Worth 142,348 164,455 151,330 146,081 169,226 146,310 147,538 -2.35%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 6,043 - - - 17,800 17,800 -
Div Payout % - 43.96% - - - 183.00% 93.06% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 142,348 164,455 151,330 146,081 169,226 146,310 147,538 -2.35%
NOSH 142,348 133,703 121,064 120,728 120,875 120,917 118,982 12.66%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 4.51% 4.49% 3.15% 3.00% 2.26% 4.37% 8.19% -
ROE 9.91% 8.36% 6.24% 5.34% 2.93% 6.65% 12.97% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 219.84 229.08 247.60 215.50 181.28 183.99 196.25 7.83%
EPS 9.91 10.28 7.80 6.47 4.10 8.04 16.08 -27.51%
DPS 0.00 4.52 0.00 0.00 0.00 15.00 14.96 -
NAPS 1.00 1.23 1.25 1.21 1.40 1.21 1.24 -13.32%
Adjusted Per Share Value based on latest NOSH - 120,728
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 40.32 39.46 38.62 33.52 28.23 28.66 30.09 21.47%
EPS 1.82 1.77 1.22 1.01 0.64 1.25 2.46 -18.15%
DPS 0.00 0.78 0.00 0.00 0.00 2.29 2.29 -
NAPS 0.1834 0.2119 0.195 0.1882 0.218 0.1885 0.1901 -2.35%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.40 0.38 0.51 0.54 0.56 0.48 0.53 -
P/RPS 0.18 0.17 0.21 0.25 0.31 0.26 0.27 -23.62%
P/EPS 4.04 3.70 6.54 8.35 13.67 5.97 3.30 14.39%
EY 24.78 27.06 15.29 11.97 7.31 16.76 30.33 -12.57%
DY 0.00 11.90 0.00 0.00 0.00 31.25 28.23 -
P/NAPS 0.40 0.31 0.41 0.45 0.40 0.40 0.43 -4.69%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 26/11/02 28/08/02 21/05/02 26/02/02 28/11/01 28/08/01 -
Price 0.37 0.40 0.46 0.56 0.52 0.54 0.58 -
P/RPS 0.17 0.17 0.19 0.26 0.29 0.29 0.30 -31.45%
P/EPS 3.73 3.89 5.90 8.66 12.70 6.71 3.61 2.19%
EY 26.79 25.70 16.95 11.55 7.88 14.90 27.72 -2.24%
DY 0.00 11.30 0.00 0.00 0.00 27.78 25.79 -
P/NAPS 0.37 0.33 0.37 0.46 0.37 0.45 0.47 -14.70%

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