[MITRA] QoQ Cumulative 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- 57.69%
YoY- -43.12%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 124,375 59,414 335,770 239,414 162,542 78,400 312,943 -45.97%
PBT 4,534 2,843 19,129 14,948 10,118 5,111 26,214 -68.99%
Tax -2,859 -1,956 -9,482 -8,071 -5,757 -3,044 -12,106 -61.82%
NP 1,675 887 9,647 6,877 4,361 2,067 14,108 -75.87%
-
NP to SH 1,675 887 9,647 6,877 4,361 2,067 14,108 -75.87%
-
Tax Rate 63.06% 68.80% 49.57% 53.99% 56.90% 59.56% 46.18% -
Total Cost 122,700 58,527 326,123 232,537 158,181 76,333 298,835 -44.78%
-
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 0.84% 0.45% 4.95% 3.69% 2.40% 1.12% 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 87.62 41.53 236.15 168.50 114.42 55.00 241.56 -49.17%
EPS 1.18 0.62 6.79 4.84 3.07 1.45 10.89 -77.30%
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 16.02 7.65 43.26 30.85 20.94 10.10 40.32 -45.98%
EPS 0.22 0.11 1.24 0.89 0.56 0.27 1.82 -75.58%
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 0.41 0.99 0.18 0.24 0.36 0.65 0.17 79.93%
P/EPS 30.51 66.13 6.34 8.26 13.36 24.83 3.67 310.90%
EY 3.28 1.51 15.78 12.10 7.49 4.03 27.22 -75.63%
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 0.34 0.89 0.18 0.24 0.39 0.78 0.15 72.64%
P/EPS 25.42 59.68 6.19 8.47 14.66 29.66 3.40 282.82%
EY 3.93 1.68 16.15 11.80 6.82 3.37 29.43 -73.90%
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