[MITRA] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 5.49%
YoY- -57.6%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 189,998 274,156 248,750 325,084 381,868 220,614 192,738 -0.23%
PBT 8,152 13,378 9,068 20,236 33,482 29,726 34,006 -21.17%
Tax -4,880 -8,130 -5,718 -11,514 -12,910 -18,130 -16,990 -18.76%
NP 3,272 5,248 3,350 8,722 20,572 11,596 17,016 -24.01%
-
NP to SH 2,476 2,336 3,350 8,722 20,572 11,596 17,016 -27.46%
-
Tax Rate 59.86% 60.77% 63.06% 56.90% 38.56% 60.99% 49.96% -
Total Cost 186,726 268,908 245,400 316,362 361,296 209,018 175,722 1.01%
-
Net Worth 201,345 201,619 200,148 181,826 151,086 147,326 122,180 8.67%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 201,345 201,619 200,148 181,826 151,086 147,326 122,180 8.67%
NOSH 136,043 139,047 141,949 142,052 120,869 118,811 55,790 16.00%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.72% 1.91% 1.35% 2.68% 5.39% 5.26% 8.83% -
ROE 1.23% 1.16% 1.67% 4.80% 13.62% 7.87% 13.93% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 139.66 197.17 175.24 228.85 315.93 185.68 345.47 -14.00%
EPS 1.82 1.66 2.36 6.14 17.02 9.76 30.50 -37.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.45 1.41 1.28 1.25 1.24 2.19 -6.31%
Adjusted Per Share Value based on latest NOSH - 142,484
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 25.06 36.15 32.80 42.87 50.36 29.09 25.42 -0.23%
EPS 0.33 0.31 0.44 1.15 2.71 1.53 2.24 -27.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2655 0.2659 0.2639 0.2398 0.1992 0.1943 0.1611 8.67%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.20 0.20 0.36 0.41 0.51 0.53 1.46 -
P/RPS 0.14 0.10 0.21 0.18 0.16 0.29 0.42 -16.72%
P/EPS 10.99 11.90 15.25 6.68 3.00 5.43 4.79 14.83%
EY 9.10 8.40 6.56 14.98 33.37 18.42 20.89 -12.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.26 0.32 0.41 0.43 0.67 -22.95%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 29/08/05 26/08/04 28/08/03 28/08/02 28/08/01 25/08/00 -
Price 0.20 0.20 0.30 0.45 0.46 0.58 1.46 -
P/RPS 0.14 0.10 0.17 0.20 0.15 0.31 0.42 -16.72%
P/EPS 10.99 11.90 12.71 7.33 2.70 5.94 4.79 14.83%
EY 9.10 8.40 7.87 13.64 37.00 16.83 20.89 -12.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.21 0.35 0.37 0.47 0.67 -22.95%

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