[MITRA] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 88.84%
YoY- -61.59%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 155,435 94,999 137,078 124,375 162,542 190,934 110,307 5.87%
PBT 2,995 4,076 6,689 4,534 10,118 16,741 14,863 -23.42%
Tax -1,388 -2,440 -4,065 -2,859 -5,757 -6,455 -9,065 -26.84%
NP 1,607 1,636 2,624 1,675 4,361 10,286 5,798 -19.24%
-
NP to SH 1,301 1,238 1,168 1,675 4,361 10,286 5,798 -22.03%
-
Tax Rate 46.34% 59.86% 60.77% 63.06% 56.90% 38.56% 60.99% -
Total Cost 153,828 93,363 134,454 122,700 158,181 180,648 104,509 6.65%
-
Net Worth 210,262 201,345 201,619 200,148 181,826 151,086 147,326 6.10%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 210,262 201,345 201,619 200,148 181,826 151,086 147,326 6.10%
NOSH 131,414 136,043 139,047 141,949 142,052 120,869 118,811 1.69%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 1.03% 1.72% 1.91% 1.35% 2.68% 5.39% 5.26% -
ROE 0.62% 0.61% 0.58% 0.84% 2.40% 6.81% 3.94% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 118.28 69.83 98.58 87.62 114.42 157.97 92.84 4.11%
EPS 0.99 0.91 0.83 1.18 3.07 8.51 4.88 -23.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.48 1.45 1.41 1.28 1.25 1.24 4.33%
Adjusted Per Share Value based on latest NOSH - 143,272
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 20.50 12.53 18.08 16.40 21.44 25.18 14.55 5.87%
EPS 0.17 0.16 0.15 0.22 0.58 1.36 0.76 -22.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2773 0.2655 0.2659 0.2639 0.2398 0.1992 0.1943 6.10%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.32 0.20 0.20 0.36 0.41 0.51 0.53 -
P/RPS 0.27 0.29 0.20 0.41 0.36 0.32 0.57 -11.70%
P/EPS 32.32 21.98 23.81 30.51 13.36 5.99 10.86 19.92%
EY 3.09 4.55 4.20 3.28 7.49 16.69 9.21 -16.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.14 0.14 0.26 0.32 0.41 0.43 -11.97%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 28/08/06 29/08/05 26/08/04 28/08/03 28/08/02 28/08/01 -
Price 0.33 0.20 0.20 0.30 0.45 0.46 0.58 -
P/RPS 0.28 0.29 0.20 0.34 0.39 0.29 0.62 -12.40%
P/EPS 33.33 21.98 23.81 25.42 14.66 5.41 11.89 18.73%
EY 3.00 4.55 4.20 3.93 6.82 18.50 8.41 -15.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.14 0.14 0.21 0.35 0.37 0.47 -12.55%

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