[MITRA] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 20.46%
YoY- 91.83%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 312,943 246,401 190,934 93,002 219,126 159,239 110,307 100.02%
PBT 26,214 21,790 16,741 10,620 18,030 14,414 14,863 45.82%
Tax -12,106 -9,699 -6,455 -4,656 -13,079 -11,119 -9,065 21.20%
NP 14,108 12,091 10,286 5,964 4,951 3,295 5,798 80.61%
-
NP to SH 14,108 12,091 10,286 5,964 4,951 3,295 5,798 80.61%
-
Tax Rate 46.18% 44.51% 38.56% 43.84% 72.54% 77.14% 60.99% -
Total Cost 298,835 234,310 180,648 87,038 214,175 155,944 104,509 101.07%
-
Net Worth 163,237 153,953 151,086 146,081 167,830 144,454 147,326 7.05%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - 5,993 - - -
Div Payout % - - - - 121.07% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 163,237 153,953 151,086 146,081 167,830 144,454 147,326 7.05%
NOSH 129,553 125,165 120,869 120,728 119,878 119,384 118,811 5.92%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 4.51% 4.91% 5.39% 6.41% 2.26% 2.07% 5.26% -
ROE 8.64% 7.85% 6.81% 4.08% 2.95% 2.28% 3.94% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 241.56 196.86 157.97 77.03 182.79 133.38 92.84 88.84%
EPS 10.89 9.66 8.51 4.94 4.13 2.76 4.88 70.51%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.26 1.23 1.25 1.21 1.40 1.21 1.24 1.06%
Adjusted Per Share Value based on latest NOSH - 120,728
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 40.32 31.75 24.60 11.98 28.23 20.52 14.21 100.04%
EPS 1.82 1.56 1.33 0.77 0.64 0.42 0.75 80.29%
DPS 0.00 0.00 0.00 0.00 0.77 0.00 0.00 -
NAPS 0.2103 0.1984 0.1947 0.1882 0.2162 0.1861 0.1898 7.05%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.40 0.38 0.51 0.54 0.56 0.48 0.53 -
P/RPS 0.17 0.19 0.32 0.70 0.31 0.36 0.57 -55.26%
P/EPS 3.67 3.93 5.99 10.93 13.56 17.39 10.86 -51.38%
EY 27.22 25.42 16.69 9.15 7.38 5.75 9.21 105.53%
DY 0.00 0.00 0.00 0.00 8.93 0.00 0.00 -
P/NAPS 0.32 0.31 0.41 0.45 0.40 0.40 0.43 -17.83%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 26/11/02 28/08/02 21/05/02 26/02/02 28/11/01 28/08/01 -
Price 0.37 0.40 0.46 0.56 0.52 0.54 0.58 -
P/RPS 0.15 0.20 0.29 0.73 0.28 0.40 0.62 -61.07%
P/EPS 3.40 4.14 5.41 11.34 12.59 19.57 11.89 -56.49%
EY 29.43 24.15 18.50 8.82 7.94 5.11 8.41 129.97%
DY 0.00 0.00 0.00 0.00 9.62 0.00 0.00 -
P/NAPS 0.29 0.33 0.37 0.46 0.37 0.45 0.47 -27.45%

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