[MITRA] YoY Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 12.69%
YoY- -77.33%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 233,837 335,770 312,943 219,126 219,568 178,908 222,925 -0.05%
PBT 14,317 19,129 26,214 18,030 47,574 39,076 15,454 0.08%
Tax -7,768 -9,482 -12,106 -13,079 -25,735 1,007 -5,985 -0.27%
NP 6,549 9,647 14,108 4,951 21,839 40,083 9,469 0.39%
-
NP to SH 6,549 9,647 14,108 4,951 21,839 40,083 9,469 0.39%
-
Tax Rate 54.26% 49.57% 46.18% 72.54% 54.09% -2.58% 38.73% -
Total Cost 227,288 326,123 298,835 214,175 197,729 138,825 213,456 -0.06%
-
Net Worth 227,322 194,790 163,237 167,830 140,484 109,446 65,099 -1.32%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - 5,993 15,964 5,445 - -
Div Payout % - - - 121.07% 73.10% 13.58% - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 227,322 194,790 163,237 167,830 140,484 109,446 65,099 -1.32%
NOSH 142,076 142,182 129,553 119,878 106,427 54,451 45,524 -1.20%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 2.80% 2.87% 4.51% 2.26% 9.95% 22.40% 4.25% -
ROE 2.88% 4.95% 8.64% 2.95% 15.55% 36.62% 14.55% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 164.59 236.15 241.56 182.79 206.31 328.57 489.69 1.16%
EPS 4.61 6.79 10.89 4.13 20.52 44.06 20.80 1.61%
DPS 0.00 0.00 0.00 5.00 15.00 10.00 0.00 -
NAPS 1.60 1.37 1.26 1.40 1.32 2.01 1.43 -0.11%
Adjusted Per Share Value based on latest NOSH - 120,875
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 30.84 44.28 41.27 28.90 28.96 23.59 29.40 -0.05%
EPS 0.86 1.27 1.86 0.65 2.88 5.29 1.25 0.39%
DPS 0.00 0.00 0.00 0.79 2.11 0.72 0.00 -
NAPS 0.2998 0.2569 0.2153 0.2213 0.1853 0.1443 0.0859 -1.32%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 0.29 0.43 0.40 0.56 0.62 0.00 0.00 -
P/RPS 0.18 0.18 0.17 0.31 0.30 0.00 0.00 -100.00%
P/EPS 6.29 6.34 3.67 13.56 3.02 0.00 0.00 -100.00%
EY 15.89 15.78 27.22 7.38 33.10 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 8.93 24.19 0.00 0.00 -
P/NAPS 0.18 0.31 0.32 0.40 0.47 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 25/02/05 26/02/04 25/02/03 26/02/02 06/04/01 29/02/00 - -
Price 0.26 0.42 0.37 0.52 0.47 1.97 0.00 -
P/RPS 0.16 0.18 0.15 0.28 0.23 0.60 0.00 -100.00%
P/EPS 5.64 6.19 3.40 12.59 2.29 2.68 0.00 -100.00%
EY 17.73 16.15 29.43 7.94 43.66 37.37 0.00 -100.00%
DY 0.00 0.00 0.00 9.62 31.91 5.08 0.00 -
P/NAPS 0.16 0.31 0.29 0.37 0.36 0.98 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