[MITRA] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 45.64%
YoY- 41.33%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 260,622 277,763 305,956 306,288 222,473 233,231 27,296 -2.37%
PBT 16,940 12,504 19,372 25,406 31,435 43,906 5,594 -1.17%
Tax -8,825 -7,006 -10,478 -11,659 -21,708 -14,698 390 -
NP 8,115 5,498 8,894 13,747 9,727 29,208 5,984 -0.32%
-
NP to SH 6,685 5,498 8,894 13,747 9,727 29,208 5,984 -0.11%
-
Tax Rate 52.10% 56.03% 54.09% 45.89% 69.06% 33.48% -6.97% -
Total Cost 252,507 272,265 297,062 292,541 212,746 204,023 21,312 -2.59%
-
Net Worth 198,439 197,793 186,212 164,455 146,310 132,562 97,300 -0.75%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - 6,043 17,800 2,722 - -
Div Payout % - - - 43.96% 183.00% 9.32% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 198,439 197,793 186,212 164,455 146,310 132,562 97,300 -0.75%
NOSH 136,854 142,297 142,146 133,703 120,917 57,635 54,056 -0.98%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 3.11% 1.98% 2.91% 4.49% 4.37% 12.52% 21.92% -
ROE 3.37% 2.78% 4.78% 8.36% 6.65% 22.03% 6.15% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 190.44 195.20 215.24 229.08 183.99 404.66 50.50 -1.40%
EPS 4.88 3.86 6.26 10.28 8.04 50.68 11.07 0.87%
DPS 0.00 0.00 0.00 4.52 15.00 4.72 0.00 -
NAPS 1.45 1.39 1.31 1.23 1.21 2.30 1.80 0.23%
Adjusted Per Share Value based on latest NOSH - 133,703
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 33.58 35.79 39.42 39.46 28.66 30.05 3.52 -2.36%
EPS 0.86 0.71 1.15 1.77 1.25 3.76 0.77 -0.11%
DPS 0.00 0.00 0.00 0.78 2.29 0.35 0.00 -
NAPS 0.2557 0.2548 0.2399 0.2119 0.1885 0.1708 0.1254 -0.75%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.20 0.30 0.40 0.38 0.48 1.26 0.00 -
P/RPS 0.11 0.15 0.19 0.17 0.26 0.31 0.00 -100.00%
P/EPS 4.09 7.76 6.39 3.70 5.97 2.49 0.00 -100.00%
EY 24.42 12.88 15.64 27.06 16.76 40.22 0.00 -100.00%
DY 0.00 0.00 0.00 11.90 31.25 3.75 0.00 -
P/NAPS 0.14 0.22 0.31 0.31 0.40 0.55 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 26/11/04 20/11/03 26/11/02 28/11/01 22/12/00 - -
Price 0.20 0.30 0.41 0.40 0.54 0.61 0.00 -
P/RPS 0.11 0.15 0.19 0.17 0.29 0.15 0.00 -100.00%
P/EPS 4.09 7.76 6.55 3.89 6.71 1.20 0.00 -100.00%
EY 24.42 12.88 15.26 25.70 14.90 83.08 0.00 -100.00%
DY 0.00 0.00 0.00 11.30 27.78 7.74 0.00 -
P/NAPS 0.14 0.22 0.31 0.33 0.45 0.27 0.00 -100.00%

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