[MITRA] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -49.1%
YoY- -77.33%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 306,288 299,753 260,165 219,126 222,473 233,506 228,540 21.53%
PBT 25,406 19,908 20,691 18,030 31,435 45,434 47,400 -33.99%
Tax -11,659 -10,469 -12,885 -13,079 -21,708 -26,305 -27,535 -43.58%
NP 13,747 9,439 7,806 4,951 9,727 19,129 19,865 -21.74%
-
NP to SH 13,747 9,439 7,806 4,951 9,727 19,129 19,865 -21.74%
-
Tax Rate 45.89% 52.59% 62.27% 72.54% 69.06% 57.90% 58.09% -
Total Cost 292,541 290,314 252,359 214,175 212,746 214,377 208,675 25.23%
-
Net Worth 164,455 151,330 146,081 169,226 146,310 147,538 157,823 2.77%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 6,043 - - - 17,800 17,800 17,800 -51.30%
Div Payout % 43.96% - - - 183.00% 93.06% 89.61% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 164,455 151,330 146,081 169,226 146,310 147,538 157,823 2.77%
NOSH 133,703 121,064 120,728 120,875 120,917 118,982 118,664 8.27%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 4.49% 3.15% 3.00% 2.26% 4.37% 8.19% 8.69% -
ROE 8.36% 6.24% 5.34% 2.93% 6.65% 12.97% 12.59% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 229.08 247.60 215.50 181.28 183.99 196.25 192.59 12.25%
EPS 10.28 7.80 6.47 4.10 8.04 16.08 16.74 -27.73%
DPS 4.52 0.00 0.00 0.00 15.00 14.96 15.00 -55.02%
NAPS 1.23 1.25 1.21 1.40 1.21 1.24 1.33 -5.07%
Adjusted Per Share Value based on latest NOSH - 120,875
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 39.46 38.62 33.52 28.23 28.66 30.09 29.45 21.51%
EPS 1.77 1.22 1.01 0.64 1.25 2.46 2.56 -21.79%
DPS 0.78 0.00 0.00 0.00 2.29 2.29 2.29 -51.19%
NAPS 0.2119 0.195 0.1882 0.218 0.1885 0.1901 0.2033 2.79%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.38 0.51 0.54 0.56 0.48 0.53 0.52 -
P/RPS 0.17 0.21 0.25 0.31 0.26 0.27 0.27 -26.51%
P/EPS 3.70 6.54 8.35 13.67 5.97 3.30 3.11 12.26%
EY 27.06 15.29 11.97 7.31 16.76 30.33 32.19 -10.91%
DY 11.90 0.00 0.00 0.00 31.25 28.23 28.85 -44.55%
P/NAPS 0.31 0.41 0.45 0.40 0.40 0.43 0.39 -14.17%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 28/08/02 21/05/02 26/02/02 28/11/01 28/08/01 25/05/01 -
Price 0.40 0.46 0.56 0.52 0.54 0.58 0.68 -
P/RPS 0.17 0.19 0.26 0.29 0.29 0.30 0.35 -38.18%
P/EPS 3.89 5.90 8.66 12.70 6.71 3.61 4.06 -2.80%
EY 25.70 16.95 11.55 7.88 14.90 27.72 24.62 2.90%
DY 11.30 0.00 0.00 0.00 27.78 25.79 22.06 -35.95%
P/NAPS 0.33 0.37 0.46 0.37 0.45 0.47 0.51 -25.16%

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