[MITRA] YoY TTM 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- -19.86%
YoY- -13.31%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 234,968 246,539 297,603 284,551 299,753 233,506 200,562 2.67%
PBT 15,203 16,471 13,545 19,591 19,908 45,434 35,950 -13.35%
Tax -8,436 -9,512 -6,584 -11,408 -10,469 -26,305 -7,657 1.62%
NP 6,767 6,959 6,961 8,183 9,439 19,129 28,293 -21.20%
-
NP to SH 5,636 6,041 6,961 8,183 9,439 19,129 28,293 -23.56%
-
Tax Rate 55.49% 57.75% 48.61% 58.23% 52.59% 57.90% 21.30% -
Total Cost 228,201 239,580 290,642 276,368 290,314 214,377 172,269 4.79%
-
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 2,733 - - - - 17,800 2,722 0.06%
Div Payout % 48.50% - - - - 93.06% 9.62% -
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 2.88% 2.82% 2.34% 2.88% 3.15% 8.19% 14.11% -
ROE 2.79% 3.01% 3.45% 4.49% 6.24% 12.97% 23.16% -
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 172.31 178.14 207.72 199.71 247.60 196.25 359.55 -11.53%
EPS 4.13 4.36 4.86 5.74 7.80 16.08 50.72 -34.15%
DPS 2.00 0.00 0.00 0.00 0.00 14.96 4.88 -13.80%
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 30.27 31.76 38.34 36.66 38.62 30.09 25.84 2.67%
EPS 0.73 0.78 0.90 1.05 1.22 2.46 3.65 -23.51%
DPS 0.35 0.00 0.00 0.00 0.00 2.29 0.35 0.00%
NAPS 0.26 0.2586 0.2603 0.235 0.195 0.1901 0.1574 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 0.12 0.11 0.17 0.21 0.21 0.27 0.41 -18.50%
P/EPS 4.84 4.58 7.41 7.14 6.54 3.30 2.88 9.03%
EY 20.67 21.82 13.50 14.01 15.29 30.33 34.74 -8.28%
DY 10.00 0.00 0.00 0.00 0.00 28.23 3.34 20.04%
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 0.12 0.11 0.14 0.23 0.19 0.30 0.41 -18.50%
P/EPS 4.84 4.58 6.17 7.84 5.90 3.61 2.88 9.03%
EY 20.67 21.82 16.20 12.76 16.95 27.72 34.74 -8.28%
DY 10.00 0.00 0.00 0.00 0.00 25.79 3.34 20.04%
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