[MULPHA] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -143.36%
YoY- -164.34%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 966,100 584,259 358,216 172,009 1,090,293 708,695 379,493 86.12%
PBT 105,915 41,410 -15,195 -17,338 38,527 21,554 14,747 270.91%
Tax -28,732 -23,585 351 -476 -45,847 -23,078 -14,747 55.80%
NP 77,183 17,825 -14,844 -17,814 -7,320 -1,524 0 -
-
NP to SH 77,183 17,825 -14,844 -17,814 -7,320 -1,524 -1,487 -
-
Tax Rate 27.13% 56.95% - - 119.00% 107.07% 100.00% -
Total Cost 888,917 566,434 373,060 189,823 1,097,613 710,219 379,493 76.10%
-
Net Worth 1,663,414 1,489,850 1,430,908 1,366,186 1,353,666 1,385,454 1,365,336 14.02%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,663,414 1,489,850 1,430,908 1,366,186 1,353,666 1,385,454 1,365,336 14.02%
NOSH 1,320,170 1,330,223 1,337,297 1,339,398 1,353,666 1,385,454 1,351,818 -1.56%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 7.99% 3.05% -4.14% -10.36% -0.67% -0.22% 0.00% -
ROE 4.64% 1.20% -1.04% -1.30% -0.54% -0.11% -0.11% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 73.18 43.92 26.79 12.84 80.54 51.15 28.07 89.09%
EPS 5.85 1.34 -1.11 -1.33 -0.54 -0.11 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.12 1.07 1.02 1.00 1.00 1.01 15.83%
Adjusted Per Share Value based on latest NOSH - 1,339,398
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 302.27 182.80 112.08 53.82 341.12 221.73 118.73 86.13%
EPS 24.15 5.58 -4.64 -5.57 -2.29 -0.48 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2044 4.6613 4.4769 4.2744 4.2353 4.3347 4.2718 14.02%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.47 0.45 0.42 0.38 0.40 0.40 0.51 -
P/RPS 0.64 1.02 1.57 2.96 0.50 0.78 1.82 -50.08%
P/EPS 8.04 33.58 -37.84 -28.57 -73.97 -363.64 -463.64 -
EY 12.44 2.98 -2.64 -3.50 -1.35 -0.28 -0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.39 0.37 0.40 0.40 0.50 -18.14%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 26/08/03 27/05/03 25/02/03 26/11/02 27/08/02 -
Price 0.67 0.47 0.47 0.41 0.40 0.42 0.50 -
P/RPS 0.92 1.07 1.75 3.19 0.50 0.82 1.78 -35.51%
P/EPS 11.46 35.07 -42.34 -30.83 -73.97 -381.82 -454.55 -
EY 8.73 2.85 -2.36 -3.24 -1.35 -0.26 -0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.42 0.44 0.40 0.40 0.42 0.50 3.94%

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