[MITRA] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 10.98%
YoY- -46.92%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 48,910 71,857 64,961 84,142 97,932 58,344 53,378 -1.44%
PBT 2,448 3,641 1,691 5,007 6,121 6,904 8,870 -19.30%
Tax -1,388 -2,031 -903 -2,713 -1,799 -4,215 -5,445 -20.36%
NP 1,060 1,610 788 2,294 4,322 2,689 3,425 -17.74%
-
NP to SH 750 692 788 2,294 4,322 2,689 3,425 -22.35%
-
Tax Rate 56.70% 55.78% 53.40% 54.18% 29.39% 61.05% 61.39% -
Total Cost 47,850 70,247 64,173 81,848 93,610 55,655 49,953 -0.71%
-
Net Worth 201,818 200,680 202,014 182,380 151,330 147,538 122,162 8.72%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 201,818 200,680 202,014 182,380 151,330 147,538 122,162 8.72%
NOSH 136,363 138,400 143,272 142,484 121,064 118,982 55,781 16.05%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.17% 2.24% 1.21% 2.73% 4.41% 4.61% 6.42% -
ROE 0.37% 0.34% 0.39% 1.26% 2.86% 1.82% 2.80% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 35.87 51.92 45.34 59.05 80.89 49.04 95.69 -15.08%
EPS 0.55 0.49 0.55 1.61 3.57 2.26 6.14 -33.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.45 1.41 1.28 1.25 1.24 2.19 -6.31%
Adjusted Per Share Value based on latest NOSH - 142,484
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 6.45 9.48 8.57 11.10 12.91 7.69 7.04 -1.44%
EPS 0.10 0.09 0.10 0.30 0.57 0.35 0.45 -22.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2662 0.2646 0.2664 0.2405 0.1996 0.1946 0.1611 8.72%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.20 0.20 0.36 0.41 0.51 0.53 1.46 -
P/RPS 0.56 0.39 0.79 0.69 0.63 1.08 1.53 -15.41%
P/EPS 36.36 40.00 65.45 25.47 14.29 23.45 23.78 7.33%
EY 2.75 2.50 1.53 3.93 7.00 4.26 4.21 -6.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.26 0.32 0.41 0.43 0.67 -22.95%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 29/08/05 26/08/04 28/08/03 28/08/02 28/08/01 25/08/00 -
Price 0.20 0.20 0.30 0.45 0.46 0.58 1.46 -
P/RPS 0.56 0.39 0.66 0.76 0.57 1.18 1.53 -15.41%
P/EPS 36.36 40.00 54.55 27.95 12.89 25.66 23.78 7.33%
EY 2.75 2.50 1.83 3.58 7.76 3.90 4.21 -6.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.21 0.35 0.37 0.47 0.67 -22.95%

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