[MITRA] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -27.62%
YoY- 30.81%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 335,770 305,956 284,551 298,341 312,943 306,288 299,753 7.83%
PBT 19,129 19,372 19,591 20,705 26,214 25,406 19,908 -2.61%
Tax -9,482 -10,478 -11,408 -10,494 -12,106 -11,659 -10,469 -6.37%
NP 9,647 8,894 8,183 10,211 14,108 13,747 9,439 1.45%
-
NP to SH 9,647 8,894 8,183 10,211 14,108 13,747 9,439 1.45%
-
Tax Rate 49.57% 54.09% 58.23% 50.68% 46.18% 45.89% 52.59% -
Total Cost 326,123 297,062 276,368 288,130 298,835 292,541 290,314 8.03%
-
Net Worth 192,270 186,212 182,380 183,891 142,348 164,455 151,330 17.25%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - 6,043 - -
Div Payout % - - - - - 43.96% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 192,270 186,212 182,380 183,891 142,348 164,455 151,330 17.25%
NOSH 142,422 142,146 142,484 142,551 142,348 133,703 121,064 11.40%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.87% 2.91% 2.88% 3.42% 4.51% 4.49% 3.15% -
ROE 5.02% 4.78% 4.49% 5.55% 9.91% 8.36% 6.24% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 235.76 215.24 199.71 209.29 219.84 229.08 247.60 -3.20%
EPS 6.77 6.26 5.74 7.16 9.91 10.28 7.80 -8.98%
DPS 0.00 0.00 0.00 0.00 0.00 4.52 0.00 -
NAPS 1.35 1.31 1.28 1.29 1.00 1.23 1.25 5.24%
Adjusted Per Share Value based on latest NOSH - 142,551
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 44.28 40.35 37.53 39.34 41.27 40.39 39.53 7.83%
EPS 1.27 1.17 1.08 1.35 1.86 1.81 1.24 1.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.80 0.00 -
NAPS 0.2536 0.2456 0.2405 0.2425 0.1877 0.2169 0.1996 17.25%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.43 0.40 0.41 0.36 0.40 0.38 0.51 -
P/RPS 0.18 0.19 0.21 0.17 0.18 0.17 0.21 -9.74%
P/EPS 6.35 6.39 7.14 5.03 4.04 3.70 6.54 -1.94%
EY 15.75 15.64 14.01 19.90 24.78 27.06 15.29 1.99%
DY 0.00 0.00 0.00 0.00 0.00 11.90 0.00 -
P/NAPS 0.32 0.31 0.32 0.28 0.40 0.31 0.41 -15.19%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 28/08/03 30/05/03 25/02/03 26/11/02 28/08/02 -
Price 0.42 0.41 0.45 0.43 0.37 0.40 0.46 -
P/RPS 0.18 0.19 0.23 0.21 0.17 0.17 0.19 -3.53%
P/EPS 6.20 6.55 7.84 6.00 3.73 3.89 5.90 3.35%
EY 16.13 15.26 12.76 16.66 26.79 25.70 16.95 -3.24%
DY 0.00 0.00 0.00 0.00 0.00 11.30 0.00 -
P/NAPS 0.31 0.31 0.35 0.33 0.37 0.33 0.37 -11.09%

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