[MULPHA] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 180.05%
YoY- 1269.62%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 899,384 705,624 966,100 779,012 716,432 688,036 1,090,293 -12.05%
PBT 25,486 -34,968 105,915 55,213 -30,390 -69,352 38,527 -24.09%
Tax -24,368 -2,716 -28,732 -31,446 702 -1,904 -45,847 -34.40%
NP 1,118 -37,684 77,183 23,766 -29,688 -71,256 -7,320 -
-
NP to SH 1,118 -37,684 77,183 23,766 -29,688 -71,256 -7,320 -
-
Tax Rate 95.61% - 27.13% 56.95% - - 119.00% -
Total Cost 898,266 743,308 888,917 755,245 746,120 759,292 1,097,613 -12.51%
-
Net Worth 1,690,975 1,582,727 1,663,414 1,489,850 1,430,908 1,366,186 1,353,666 16.00%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,690,975 1,582,727 1,663,414 1,489,850 1,430,908 1,366,186 1,353,666 16.00%
NOSH 1,397,500 1,256,133 1,320,170 1,330,223 1,337,297 1,339,398 1,353,666 2.14%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.12% -5.34% 7.99% 3.05% -4.14% -10.36% -0.67% -
ROE 0.07% -2.38% 4.64% 1.60% -2.07% -5.22% -0.54% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 64.36 56.17 73.18 58.56 53.57 51.37 80.54 -13.89%
EPS 0.08 -3.00 5.85 1.79 -2.22 -5.32 -0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.26 1.26 1.12 1.07 1.02 1.00 13.56%
Adjusted Per Share Value based on latest NOSH - 1,333,428
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 288.89 226.65 310.32 250.23 230.13 221.00 350.21 -12.05%
EPS 0.36 -12.10 24.79 7.63 -9.54 -22.89 -2.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4316 5.0839 5.3431 4.7856 4.5962 4.3883 4.3481 16.00%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.62 0.76 0.47 0.45 0.42 0.38 0.40 -
P/RPS 0.96 1.35 0.64 0.77 0.78 0.74 0.50 54.53%
P/EPS 775.00 -25.33 8.04 25.19 -18.92 -7.14 -73.97 -
EY 0.13 -3.95 12.44 3.97 -5.29 -14.00 -1.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.60 0.37 0.40 0.39 0.37 0.40 17.59%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 21/05/04 27/02/04 21/11/03 26/08/03 27/05/03 25/02/03 -
Price 0.66 0.64 0.67 0.47 0.47 0.41 0.40 -
P/RPS 1.03 1.14 0.92 0.80 0.88 0.80 0.50 61.97%
P/EPS 825.00 -21.33 11.46 26.31 -21.17 -7.71 -73.97 -
EY 0.12 -4.69 8.73 3.80 -4.72 -12.98 -1.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.53 0.42 0.44 0.40 0.40 23.67%

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