[MITRA] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -63.22%
YoY- -57.09%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 295,428 184,356 260,884 237,656 313,600 372,008 207,852 6.03%
PBT 3,024 6,512 12,192 11,372 20,444 42,480 31,836 -32.44%
Tax -2,472 -4,208 -10,288 -7,824 -12,176 -18,624 -19,400 -29.05%
NP 552 2,304 1,904 3,548 8,268 23,856 12,436 -40.48%
-
NP to SH 444 1,952 1,904 3,548 8,268 23,856 12,436 -42.60%
-
Tax Rate 81.75% 64.62% 84.38% 68.80% 59.56% 43.84% 60.94% -
Total Cost 294,876 182,052 258,980 234,108 305,332 348,152 195,416 7.09%
-
Net Worth 219,225 206,044 200,199 198,859 183,891 146,081 157,823 5.62%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 219,225 206,044 200,199 198,859 183,891 146,081 157,823 5.62%
NOSH 138,750 135,555 139,999 143,064 142,551 120,728 118,664 2.63%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 0.19% 1.25% 0.73% 1.49% 2.64% 6.41% 5.98% -
ROE 0.20% 0.95% 0.95% 1.78% 4.50% 16.33% 7.88% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 212.92 136.00 186.35 166.12 219.99 308.14 175.16 3.30%
EPS 0.32 1.44 1.36 2.48 5.80 19.76 10.48 -44.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.52 1.43 1.39 1.29 1.21 1.33 2.91%
Adjusted Per Share Value based on latest NOSH - 143,064
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 38.06 23.75 33.61 30.62 40.40 47.93 26.78 6.03%
EPS 0.06 0.25 0.25 0.46 1.07 3.07 1.60 -42.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2825 0.2655 0.2579 0.2562 0.2369 0.1882 0.2033 5.63%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.29 0.22 0.22 0.41 0.36 0.54 0.52 -
P/RPS 0.14 0.16 0.12 0.25 0.16 0.18 0.30 -11.92%
P/EPS 90.63 15.28 16.18 16.53 6.21 2.73 4.96 62.25%
EY 1.10 6.55 6.18 6.05 16.11 36.59 20.15 -38.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.14 0.15 0.29 0.28 0.45 0.39 -12.08%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 24/05/06 31/05/05 28/05/04 30/05/03 21/05/02 25/05/01 -
Price 0.29 0.21 0.22 0.37 0.43 0.56 0.68 -
P/RPS 0.14 0.15 0.12 0.22 0.20 0.18 0.39 -15.69%
P/EPS 90.63 14.58 16.18 14.92 7.41 2.83 6.49 55.14%
EY 1.10 6.86 6.18 6.70 13.49 35.29 15.41 -35.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.14 0.15 0.27 0.33 0.46 0.51 -15.92%

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