[MITRA] YoY 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
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 135,614 208,193 181,407 239,414 246,401 159,239 156,334 -2.34%
PBT 6,663 10,947 8,323 14,948 21,790 14,414 30,553 -22.40%
Tax -3,693 -6,114 -5,595 -8,071 -9,699 -11,119 -15,146 -20.95%
NP 2,970 4,833 2,728 6,877 12,091 3,295 15,407 -23.98%
-
NP to SH 2,179 2,865 2,728 6,877 12,091 3,295 15,407 -27.80%
-
Tax Rate 55.43% 55.85% 67.22% 53.99% 44.51% 77.14% 49.57% -
Total Cost 132,644 203,360 178,679 232,537 234,310 155,944 140,927 -1.00%
-
Net Worth 198,833 198,767 197,495 186,133 153,953 144,454 131,928 7.07%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 198,833 198,767 197,495 186,133 153,953 144,454 131,928 7.07%
NOSH 136,187 137,081 142,083 142,086 125,165 119,384 57,360 15.49%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.19% 2.32% 1.50% 2.87% 4.91% 2.07% 9.86% -
ROE 1.10% 1.44% 1.38% 3.69% 7.85% 2.28% 11.68% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 99.58 151.88 127.68 168.50 196.86 133.38 272.55 -15.44%
EPS 1.60 2.05 1.92 4.84 9.66 2.76 26.86 -37.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.45 1.39 1.31 1.23 1.21 2.30 -7.29%
Adjusted Per Share Value based on latest NOSH - 142,146
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 17.47 26.82 23.37 30.85 31.75 20.52 20.14 -2.34%
EPS 0.28 0.37 0.35 0.89 1.56 0.42 1.99 -27.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2562 0.2561 0.2545 0.2398 0.1984 0.1861 0.17 7.07%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.20 0.20 0.30 0.40 0.38 0.48 1.26 -
P/RPS 0.20 0.13 0.23 0.24 0.19 0.36 0.46 -12.95%
P/EPS 12.50 9.57 15.63 8.26 3.93 17.39 4.69 17.73%
EY 8.00 10.45 6.40 12.10 25.42 5.75 21.32 -15.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.22 0.31 0.31 0.40 0.55 -20.38%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 26/11/04 20/11/03 26/11/02 28/11/01 22/12/00 -
Price 0.22 0.20 0.30 0.41 0.40 0.54 0.61 -
P/RPS 0.22 0.13 0.23 0.24 0.20 0.40 0.22 0.00%
P/EPS 13.75 9.57 15.63 8.47 4.14 19.57 2.27 34.99%
EY 7.27 10.45 6.40 11.80 24.15 5.11 44.03 -25.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.14 0.22 0.31 0.33 0.45 0.27 -9.32%

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