[MULPHA] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 116.67%
YoY- -43.45%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 176,406 380,659 226,043 186,207 172,009 382,422 329,202 -34.00%
PBT -8,742 63,636 56,605 2,143 -17,338 20,888 6,807 -
Tax -679 -4,099 -23,936 827 -476 -23,425 -6,844 -78.53%
NP -9,421 59,537 32,669 2,970 -17,814 -2,537 -37 3903.74%
-
NP to SH -9,421 59,537 32,669 2,970 -17,814 -2,537 -37 3903.74%
-
Tax Rate - 6.44% 42.29% -38.59% - 112.15% 100.54% -
Total Cost 185,827 321,122 193,374 183,237 189,823 384,959 329,239 -31.67%
-
Net Worth 1,582,727 1,663,339 1,493,439 1,444,500 1,366,186 1,361,968 1,382,105 9.44%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,582,727 1,663,339 1,493,439 1,444,500 1,366,186 1,361,968 1,382,105 9.44%
NOSH 1,256,133 1,320,110 1,333,428 1,350,000 1,339,398 1,335,263 1,382,105 -6.16%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -5.34% 15.64% 14.45% 1.59% -10.36% -0.66% -0.01% -
ROE -0.60% 3.58% 2.19% 0.21% -1.30% -0.19% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 14.04 28.84 16.95 13.79 12.84 28.64 23.82 -29.67%
EPS -0.75 4.51 2.45 0.22 -1.33 -0.19 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.26 1.12 1.07 1.02 1.02 1.00 16.64%
Adjusted Per Share Value based on latest NOSH - 1,350,000
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 56.66 122.27 72.61 59.81 55.25 122.84 105.74 -34.00%
EPS -3.03 19.12 10.49 0.95 -5.72 -0.81 -0.01 4395.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0839 5.3428 4.7971 4.6399 4.3883 4.3748 4.4395 9.44%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.76 0.47 0.45 0.42 0.38 0.40 0.40 -
P/RPS 5.41 1.63 2.65 3.04 2.96 1.40 1.68 117.91%
P/EPS -101.33 10.42 18.37 190.91 -28.57 -210.53 -14,941.68 -96.40%
EY -0.99 9.60 5.44 0.52 -3.50 -0.47 -0.01 2034.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.37 0.40 0.39 0.37 0.39 0.40 31.00%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 21/05/04 27/02/04 21/11/03 26/08/03 27/05/03 25/02/03 26/11/02 -
Price 0.64 0.67 0.47 0.47 0.41 0.40 0.42 -
P/RPS 4.56 2.32 2.77 3.41 3.19 1.40 1.76 88.53%
P/EPS -85.33 14.86 19.18 213.64 -30.83 -210.53 -15,688.76 -96.89%
EY -1.17 6.73 5.21 0.47 -3.24 -0.47 -0.01 2285.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.42 0.44 0.40 0.39 0.42 13.80%

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