[MULPHA] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 77.93%
YoY- 67.88%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 172,009 1,090,293 708,695 379,493 184,112 975,035 580,982 -55.61%
PBT -17,338 38,527 21,554 14,747 -4,510 103,118 10,233 -
Tax -476 -45,847 -23,078 -14,747 4,510 -39,156 -10,233 -87.09%
NP -17,814 -7,320 -1,524 0 0 63,962 0 -
-
NP to SH -17,814 -7,320 -1,524 -1,487 -6,739 63,962 -1,957 336.54%
-
Tax Rate - 119.00% 107.07% 100.00% - 37.97% 100.00% -
Total Cost 189,823 1,097,613 710,219 379,493 184,112 911,073 580,982 -52.59%
-
Net Worth 1,366,186 1,353,666 1,385,454 1,365,336 1,320,293 1,334,859 1,258,071 5.65%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 1,366,186 1,353,666 1,385,454 1,365,336 1,320,293 1,334,859 1,258,071 5.65%
NOSH 1,339,398 1,353,666 1,385,454 1,351,818 1,375,306 1,390,478 1,397,857 -2.81%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -10.36% -0.67% -0.22% 0.00% 0.00% 6.56% 0.00% -
ROE -1.30% -0.54% -0.11% -0.11% -0.51% 4.79% -0.16% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 12.84 80.54 51.15 28.07 13.39 70.12 41.56 -54.33%
EPS -1.33 -0.54 -0.11 -0.11 -0.49 4.60 -0.14 349.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.00 1.00 1.01 0.96 0.96 0.90 8.71%
Adjusted Per Share Value based on latest NOSH - 1,382,105
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 53.82 341.12 221.73 118.73 57.60 305.06 181.77 -55.60%
EPS -5.57 -2.29 -0.48 -0.47 -2.11 20.01 -0.61 337.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2744 4.2353 4.3347 4.2718 4.1308 4.1764 3.9362 5.65%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.38 0.40 0.40 0.51 0.44 0.38 0.29 -
P/RPS 2.96 0.50 0.78 1.82 3.29 0.54 0.70 161.72%
P/EPS -28.57 -73.97 -363.64 -463.64 -89.80 8.26 -207.14 -73.33%
EY -3.50 -1.35 -0.28 -0.22 -1.11 12.11 -0.48 276.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.40 0.50 0.46 0.40 0.32 10.17%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 25/02/03 26/11/02 27/08/02 28/05/02 28/02/02 29/11/01 -
Price 0.41 0.40 0.42 0.50 0.53 0.38 0.42 -
P/RPS 3.19 0.50 0.82 1.78 3.96 0.54 1.01 115.41%
P/EPS -30.83 -73.97 -381.82 -454.55 -108.16 8.26 -300.00 -78.09%
EY -3.24 -1.35 -0.26 -0.22 -0.92 12.11 -0.33 359.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.42 0.50 0.55 0.40 0.47 -10.20%

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