[MITRA] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -67.98%
YoY- -57.09%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 52,429 57,032 64,961 59,414 96,356 76,872 84,142 -26.94%
PBT 5,993 3,789 1,691 2,843 4,181 4,830 5,007 12.66%
Tax -2,173 -2,736 -903 -1,956 -1,411 -2,314 -2,713 -13.69%
NP 3,820 1,053 788 887 2,770 2,516 2,294 40.27%
-
NP to SH 3,820 1,053 788 887 2,770 2,516 2,294 40.27%
-
Tax Rate 36.26% 72.21% 53.40% 68.80% 33.75% 47.91% 54.18% -
Total Cost 48,609 55,979 64,173 58,527 93,586 74,356 81,848 -29.23%
-
Net Worth 142,071 197,793 202,014 198,859 192,270 186,212 182,380 -15.27%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 142,071 197,793 202,014 198,859 192,270 186,212 182,380 -15.27%
NOSH 142,071 142,297 143,272 143,064 142,422 142,146 142,484 -0.19%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 7.29% 1.85% 1.21% 1.49% 2.87% 3.27% 2.73% -
ROE 2.69% 0.53% 0.39% 0.45% 1.44% 1.35% 1.26% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 36.90 40.08 45.34 41.53 67.65 54.08 59.05 -26.80%
EPS 2.69 0.74 0.55 0.62 1.95 1.77 1.61 40.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.39 1.41 1.39 1.35 1.31 1.28 -15.11%
Adjusted Per Share Value based on latest NOSH - 143,064
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 6.76 7.35 8.37 7.65 12.41 9.90 10.84 -26.90%
EPS 0.49 0.14 0.10 0.11 0.36 0.32 0.30 38.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.183 0.2548 0.2603 0.2562 0.2477 0.2399 0.235 -15.29%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.29 0.30 0.36 0.41 0.43 0.40 0.41 -
P/RPS 0.79 0.75 0.79 0.99 0.64 0.74 0.69 9.39%
P/EPS 10.79 40.54 65.45 66.13 22.11 22.60 25.47 -43.44%
EY 9.27 2.47 1.53 1.51 4.52 4.42 3.93 76.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.22 0.26 0.29 0.32 0.31 0.32 -6.32%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 26/08/04 28/05/04 26/02/04 20/11/03 28/08/03 -
Price 0.26 0.30 0.30 0.37 0.42 0.41 0.45 -
P/RPS 0.70 0.75 0.66 0.89 0.62 0.76 0.76 -5.31%
P/EPS 9.67 40.54 54.55 59.68 21.59 23.16 27.95 -50.55%
EY 10.34 2.47 1.83 1.68 4.63 4.32 3.58 102.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.22 0.21 0.27 0.31 0.31 0.35 -17.90%

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