[MITRA] YoY 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- 11.75%
YoY- 21.8%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 68,854 52,429 96,356 66,542 59,887 63,234 76,897 0.11%
PBT 6,869 5,993 4,181 4,424 3,616 17,021 13,353 0.70%
Tax -3,947 -2,173 -1,411 -2,407 -1,960 -10,589 448 -
NP 2,922 3,820 2,770 2,017 1,656 6,432 13,801 1.66%
-
NP to SH 2,701 3,820 2,770 2,017 1,656 6,432 13,801 1.74%
-
Tax Rate 57.46% 36.26% 33.75% 54.41% 54.20% 62.21% -3.36% -
Total Cost 65,932 48,609 93,586 64,525 58,231 56,802 63,096 -0.04%
-
Net Worth 136,666 142,071 192,270 142,348 169,226 156,646 109,451 -0.23%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 2,733 - - - 6,043 17,800 2,722 -0.00%
Div Payout % 101.20% - - - 364.96% 276.75% 19.73% -
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 136,666 142,071 192,270 142,348 169,226 156,646 109,451 -0.23%
NOSH 136,666 142,071 142,422 142,348 120,875 118,671 54,453 -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 4.24% 7.29% 2.87% 3.03% 2.77% 10.17% 17.95% -
ROE 1.98% 2.69% 1.44% 1.42% 0.98% 4.11% 12.61% -
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 50.38 36.90 67.65 46.75 49.54 53.28 141.22 1.10%
EPS 1.97 2.69 1.95 1.42 1.37 5.42 15.03 2.18%
DPS 2.00 0.00 0.00 0.00 5.00 15.00 5.00 0.97%
NAPS 1.00 1.00 1.35 1.00 1.40 1.32 2.01 0.74%
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 8.87 6.76 12.41 8.57 7.72 8.15 9.91 0.11%
EPS 0.35 0.49 0.36 0.26 0.21 0.83 1.78 1.74%
DPS 0.35 0.00 0.00 0.00 0.78 2.29 0.35 0.00%
NAPS 0.1761 0.183 0.2477 0.1834 0.218 0.2018 0.141 -0.23%
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 0.40 0.79 0.64 0.86 1.13 1.16 0.00 -100.00%
P/EPS 10.12 10.79 22.11 28.23 40.88 11.44 0.00 -100.00%
EY 9.88 9.27 4.52 3.54 2.45 8.74 0.00 -100.00%
DY 10.00 0.00 0.00 0.00 8.93 24.19 0.00 -100.00%
P/NAPS 0.20 0.29 0.32 0.40 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 0.40 0.70 0.62 0.79 1.05 0.88 1.40 1.34%
P/EPS 10.12 9.67 21.59 26.11 37.96 8.67 7.77 -0.28%
EY 9.88 10.34 4.63 3.83 2.63 11.53 12.87 0.28%
DY 10.00 0.00 0.00 0.00 9.62 31.91 2.54 -1.44%
P/NAPS 0.20 0.26 0.31 0.37 0.37 0.36 0.98 1.70%

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