[MITRA] YoY Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 16.68%
YoY- 184.95%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 277,047 233,837 335,770 312,943 219,126 219,568 178,908 -0.46%
PBT 17,816 14,317 19,129 26,214 18,030 47,574 39,076 0.83%
Tax -10,061 -7,768 -9,482 -12,106 -13,079 -25,735 1,007 -
NP 7,755 6,549 9,647 14,108 4,951 21,839 40,083 1.76%
-
NP to SH 5,566 6,549 9,647 14,108 4,951 21,839 40,083 2.12%
-
Tax Rate 56.47% 54.26% 49.57% 46.18% 72.54% 54.09% -2.58% -
Total Cost 269,292 227,288 326,123 298,835 214,175 197,729 138,825 -0.70%
-
Net Worth 206,190 227,322 194,790 163,237 167,830 140,484 109,446 -0.67%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 2,731 - - - 5,993 15,964 5,445 0.73%
Div Payout % 49.07% - - - 121.07% 73.10% 13.58% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 206,190 227,322 194,790 163,237 167,830 140,484 109,446 -0.67%
NOSH 136,550 142,076 142,182 129,553 119,878 106,427 54,451 -0.97%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 2.80% 2.80% 2.87% 4.51% 2.26% 9.95% 22.40% -
ROE 2.70% 2.88% 4.95% 8.64% 2.95% 15.55% 36.62% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 202.89 164.59 236.15 241.56 182.79 206.31 328.57 0.51%
EPS 4.00 4.61 6.79 10.89 4.13 20.52 44.06 2.58%
DPS 2.00 0.00 0.00 0.00 5.00 15.00 10.00 1.72%
NAPS 1.51 1.60 1.37 1.26 1.40 1.32 2.01 0.30%
Adjusted Per Share Value based on latest NOSH - 142,348
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 36.54 30.84 44.28 41.27 28.90 28.96 23.59 -0.46%
EPS 0.73 0.86 1.27 1.86 0.65 2.88 5.29 2.12%
DPS 0.36 0.00 0.00 0.00 0.79 2.11 0.72 0.73%
NAPS 0.2719 0.2998 0.2569 0.2153 0.2213 0.1853 0.1443 -0.67%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.20 0.29 0.43 0.40 0.56 0.62 0.00 -
P/RPS 0.10 0.18 0.18 0.17 0.31 0.30 0.00 -100.00%
P/EPS 4.91 6.29 6.34 3.67 13.56 3.02 0.00 -100.00%
EY 20.38 15.89 15.78 27.22 7.38 33.10 0.00 -100.00%
DY 10.00 0.00 0.00 0.00 8.93 24.19 0.00 -100.00%
P/NAPS 0.13 0.18 0.31 0.32 0.40 0.47 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 25/02/05 26/02/04 25/02/03 26/02/02 06/04/01 29/02/00 -
Price 0.20 0.26 0.42 0.37 0.52 0.47 1.97 -
P/RPS 0.10 0.16 0.18 0.15 0.28 0.23 0.60 1.92%
P/EPS 4.91 5.64 6.19 3.40 12.59 2.29 2.68 -0.64%
EY 20.38 17.73 16.15 29.43 7.94 43.66 37.37 0.64%
DY 10.00 0.00 0.00 0.00 9.62 31.91 5.08 -0.71%
P/NAPS 0.13 0.16 0.31 0.29 0.37 0.36 0.98 2.17%

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