[MULPHA] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -260.24%
YoY- -111.44%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 779,012 716,432 688,036 1,090,293 944,926 758,986 736,448 3.81%
PBT 55,213 -30,390 -69,352 38,527 28,738 29,494 -18,040 -
Tax -31,446 702 -1,904 -45,847 -30,770 -29,494 18,040 -
NP 23,766 -29,688 -71,256 -7,320 -2,032 0 0 -
-
NP to SH 23,766 -29,688 -71,256 -7,320 -2,032 -2,974 -26,956 -
-
Tax Rate 56.95% - - 119.00% 107.07% 100.00% - -
Total Cost 755,245 746,120 759,292 1,097,613 946,958 758,986 736,448 1.69%
-
Net Worth 1,489,850 1,430,908 1,366,186 1,353,666 1,385,454 1,365,336 1,320,293 8.38%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,489,850 1,430,908 1,366,186 1,353,666 1,385,454 1,365,336 1,320,293 8.38%
NOSH 1,330,223 1,337,297 1,339,398 1,353,666 1,385,454 1,351,818 1,375,306 -2.19%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.05% -4.14% -10.36% -0.67% -0.22% 0.00% 0.00% -
ROE 1.60% -2.07% -5.22% -0.54% -0.15% -0.22% -2.04% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 58.56 53.57 51.37 80.54 68.20 56.15 53.55 6.13%
EPS 1.79 -2.22 -5.32 -0.54 -0.15 -0.22 -1.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.07 1.02 1.00 1.00 1.01 0.96 10.81%
Adjusted Per Share Value based on latest NOSH - 1,335,263
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 243.73 224.15 215.27 341.12 295.64 237.47 230.42 3.81%
EPS 7.44 -9.29 -22.29 -2.29 -0.64 -0.93 -8.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6613 4.4769 4.2744 4.2353 4.3347 4.2718 4.1308 8.38%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.45 0.42 0.38 0.40 0.40 0.51 0.44 -
P/RPS 0.77 0.78 0.74 0.50 0.59 0.91 0.82 -4.10%
P/EPS 25.19 -18.92 -7.14 -73.97 -272.73 -231.82 -22.45 -
EY 3.97 -5.29 -14.00 -1.35 -0.37 -0.43 -4.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.37 0.40 0.40 0.50 0.46 -8.88%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 26/08/03 27/05/03 25/02/03 26/11/02 27/08/02 28/05/02 -
Price 0.47 0.47 0.41 0.40 0.42 0.50 0.53 -
P/RPS 0.80 0.88 0.80 0.50 0.62 0.89 0.99 -13.23%
P/EPS 26.31 -21.17 -7.71 -73.97 -286.36 -227.27 -27.04 -
EY 3.80 -4.72 -12.98 -1.35 -0.35 -0.44 -3.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.40 0.40 0.42 0.50 0.55 -16.44%

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