[MITRA] QoQ Annualized 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- -12.49%
YoY- 184.95%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 319,218 325,084 313,600 312,943 328,534 381,868 372,008 -9.69%
PBT 19,930 20,236 20,444 26,214 29,053 33,482 42,480 -39.59%
Tax -10,761 -11,514 -12,176 -12,106 -12,932 -12,910 -18,624 -30.60%
NP 9,169 8,722 8,268 14,108 16,121 20,572 23,856 -47.10%
-
NP to SH 9,169 8,722 8,268 14,108 16,121 20,572 23,856 -47.10%
-
Tax Rate 53.99% 56.90% 59.56% 46.18% 44.51% 38.56% 43.84% -
Total Cost 310,049 316,362 305,332 298,835 312,413 361,296 348,152 -7.42%
-
Net Worth 186,133 181,826 183,891 163,237 153,953 151,086 146,081 17.51%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 186,133 181,826 183,891 163,237 153,953 151,086 146,081 17.51%
NOSH 142,086 142,052 142,551 129,553 125,165 120,869 120,728 11.46%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.87% 2.68% 2.64% 4.51% 4.91% 5.39% 6.41% -
ROE 4.93% 4.80% 4.50% 8.64% 10.47% 13.62% 16.33% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 224.66 228.85 219.99 241.56 262.48 315.93 308.14 -18.97%
EPS 6.45 6.14 5.80 10.89 12.88 17.02 19.76 -52.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.28 1.29 1.26 1.23 1.25 1.21 5.43%
Adjusted Per Share Value based on latest NOSH - 142,348
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 41.13 41.88 40.40 40.32 42.33 49.20 47.93 -9.68%
EPS 1.18 1.12 1.07 1.82 2.08 2.65 3.07 -47.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2398 0.2343 0.2369 0.2103 0.1984 0.1947 0.1882 17.51%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.40 0.41 0.36 0.40 0.38 0.51 0.54 -
P/RPS 0.18 0.18 0.16 0.17 0.14 0.16 0.18 0.00%
P/EPS 6.20 6.68 6.21 3.67 2.95 3.00 2.73 72.69%
EY 16.13 14.98 16.11 27.22 33.89 33.37 36.59 -42.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.28 0.32 0.31 0.41 0.45 -21.98%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 28/08/03 30/05/03 25/02/03 26/11/02 28/08/02 21/05/02 -
Price 0.41 0.45 0.43 0.37 0.40 0.46 0.56 -
P/RPS 0.18 0.20 0.20 0.15 0.15 0.15 0.18 0.00%
P/EPS 6.35 7.33 7.41 3.40 3.11 2.70 2.83 71.30%
EY 15.74 13.64 13.49 29.43 32.20 37.00 35.29 -41.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.33 0.29 0.33 0.37 0.46 -23.11%

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