[MITRA] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -13.77%
YoY- 77.41%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 274,156 248,750 325,084 381,868 220,614 192,738 149,430 -0.64%
PBT 13,378 9,068 20,236 33,482 29,726 34,006 40,258 1.17%
Tax -8,130 -5,718 -11,514 -12,910 -18,130 -16,990 338 -
NP 5,248 3,350 8,722 20,572 11,596 17,016 40,596 2.19%
-
NP to SH 2,336 3,350 8,722 20,572 11,596 17,016 40,596 3.08%
-
Tax Rate 60.77% 63.06% 56.90% 38.56% 60.99% 49.96% -0.84% -
Total Cost 268,908 245,400 316,362 361,296 209,018 175,722 108,834 -0.95%
-
Net Worth 201,619 200,148 181,826 151,086 147,326 122,180 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 201,619 200,148 181,826 151,086 147,326 122,180 0 -100.00%
NOSH 139,047 141,949 142,052 120,869 118,811 55,790 54,099 -0.99%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 1.91% 1.35% 2.68% 5.39% 5.26% 8.83% 27.17% -
ROE 1.16% 1.67% 4.80% 13.62% 7.87% 13.93% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 197.17 175.24 228.85 315.93 185.68 345.47 276.22 0.35%
EPS 1.66 2.36 6.14 17.02 9.76 30.50 75.04 4.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.41 1.28 1.25 1.24 2.19 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 121,064
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 36.15 32.80 42.87 50.36 29.09 25.42 19.71 -0.64%
EPS 0.31 0.44 1.15 2.71 1.53 2.24 5.35 3.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2659 0.2639 0.2398 0.1992 0.1943 0.1611 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.20 0.36 0.41 0.51 0.53 1.46 0.00 -
P/RPS 0.10 0.21 0.18 0.16 0.29 0.42 0.00 -100.00%
P/EPS 11.90 15.25 6.68 3.00 5.43 4.79 0.00 -100.00%
EY 8.40 6.56 14.98 33.37 18.42 20.89 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.26 0.32 0.41 0.43 0.67 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 29/08/05 26/08/04 28/08/03 28/08/02 28/08/01 25/08/00 - -
Price 0.20 0.30 0.45 0.46 0.58 1.46 0.00 -
P/RPS 0.10 0.17 0.20 0.15 0.31 0.42 0.00 -100.00%
P/EPS 11.90 12.71 7.33 2.70 5.94 4.79 0.00 -100.00%
EY 8.40 7.87 13.64 37.00 16.83 20.89 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.21 0.35 0.37 0.47 0.67 0.00 -100.00%

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