[MITRA] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 8.58%
YoY- -60.33%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 308,241 180,818 277,590 241,876 319,218 328,534 212,318 6.40%
PBT 8,898 8,884 14,596 11,097 19,930 29,053 19,218 -12.03%
Tax -2,724 -4,924 -8,152 -7,460 -10,761 -12,932 -14,825 -24.59%
NP 6,174 3,960 6,444 3,637 9,169 16,121 4,393 5.83%
-
NP to SH 5,262 2,905 3,820 3,637 9,169 16,121 4,393 3.05%
-
Tax Rate 30.61% 55.43% 55.85% 67.23% 53.99% 44.51% 77.14% -
Total Cost 302,066 176,858 271,146 238,238 310,049 312,413 207,925 6.41%
-
Net Worth 211,118 198,833 198,767 197,495 186,133 153,953 144,454 6.52%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 211,118 198,833 198,767 197,495 186,133 153,953 144,454 6.52%
NOSH 131,129 136,187 137,081 142,083 142,086 125,165 119,384 1.57%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 2.00% 2.19% 2.32% 1.50% 2.87% 4.91% 2.07% -
ROE 2.49% 1.46% 1.92% 1.84% 4.93% 10.47% 3.04% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 235.07 132.77 202.50 170.24 224.66 262.48 177.85 4.75%
EPS 4.01 2.13 2.73 2.56 6.45 12.88 3.68 1.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.46 1.45 1.39 1.31 1.23 1.21 4.87%
Adjusted Per Share Value based on latest NOSH - 142,297
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 39.71 23.30 35.77 31.16 41.13 42.33 27.36 6.40%
EPS 0.68 0.37 0.49 0.47 1.18 2.08 0.57 2.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.272 0.2562 0.2561 0.2545 0.2398 0.1984 0.1861 6.52%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.35 0.20 0.20 0.30 0.40 0.38 0.48 -
P/RPS 0.15 0.15 0.10 0.18 0.18 0.14 0.27 -9.32%
P/EPS 8.72 9.37 7.18 11.72 6.20 2.95 13.04 -6.48%
EY 11.47 10.67 13.93 8.53 16.13 33.89 7.67 6.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.14 0.14 0.22 0.31 0.31 0.40 -9.47%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 29/11/06 29/11/05 26/11/04 20/11/03 26/11/02 28/11/01 -
Price 0.31 0.22 0.20 0.30 0.41 0.40 0.54 -
P/RPS 0.13 0.17 0.10 0.18 0.18 0.15 0.30 -13.00%
P/EPS 7.72 10.31 7.18 11.72 6.35 3.11 14.67 -10.14%
EY 12.95 9.70 13.93 8.53 15.74 32.20 6.81 11.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.15 0.14 0.22 0.31 0.33 0.45 -13.37%

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