[MITRA] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 5.13%
YoY- -43.12%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 248,750 237,656 335,770 319,218 325,084 313,600 312,943 -14.20%
PBT 9,068 11,372 19,129 19,930 20,236 20,444 26,214 -50.75%
Tax -5,718 -7,824 -9,482 -10,761 -11,514 -12,176 -12,106 -39.37%
NP 3,350 3,548 9,647 9,169 8,722 8,268 14,108 -61.68%
-
NP to SH 3,350 3,548 9,647 9,169 8,722 8,268 14,108 -61.68%
-
Tax Rate 63.06% 68.80% 49.57% 53.99% 56.90% 59.56% 46.18% -
Total Cost 245,400 234,108 326,123 310,049 316,362 305,332 298,835 -12.31%
-
Net Worth 200,148 198,859 194,790 186,133 181,826 183,891 163,237 14.57%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 200,148 198,859 194,790 186,133 181,826 183,891 163,237 14.57%
NOSH 141,949 143,064 142,182 142,086 142,052 142,551 129,553 6.28%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.35% 1.49% 2.87% 2.87% 2.68% 2.64% 4.51% -
ROE 1.67% 1.78% 4.95% 4.93% 4.80% 4.50% 8.64% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 175.24 166.12 236.15 224.66 228.85 219.99 241.56 -19.27%
EPS 2.36 2.48 6.79 6.45 6.14 5.80 10.89 -63.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.39 1.37 1.31 1.28 1.29 1.26 7.79%
Adjusted Per Share Value based on latest NOSH - 142,146
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 32.05 30.62 43.26 41.13 41.88 40.40 40.32 -14.20%
EPS 0.43 0.46 1.24 1.18 1.12 1.07 1.82 -61.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2579 0.2562 0.251 0.2398 0.2343 0.2369 0.2103 14.58%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.36 0.41 0.43 0.40 0.41 0.36 0.40 -
P/RPS 0.21 0.25 0.18 0.18 0.18 0.16 0.17 15.14%
P/EPS 15.25 16.53 6.34 6.20 6.68 6.21 3.67 158.68%
EY 6.56 6.05 15.78 16.13 14.98 16.11 27.22 -61.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.31 0.31 0.32 0.28 0.32 -12.93%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 28/05/04 26/02/04 20/11/03 28/08/03 30/05/03 25/02/03 -
Price 0.30 0.37 0.42 0.41 0.45 0.43 0.37 -
P/RPS 0.17 0.22 0.18 0.18 0.20 0.20 0.15 8.71%
P/EPS 12.71 14.92 6.19 6.35 7.33 7.41 3.40 141.06%
EY 7.87 6.70 16.15 15.74 13.64 13.49 29.43 -58.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.27 0.31 0.31 0.35 0.33 0.29 -19.37%

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