[MULPHA] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -100.7%
YoY- -101.38%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 186,207 172,009 382,422 329,202 195,381 184,112 394,053 -39.41%
PBT 2,143 -17,338 20,888 6,807 19,257 -4,510 92,885 -91.95%
Tax 827 -476 -23,425 -6,844 -14,005 4,510 -26,966 -
NP 2,970 -17,814 -2,537 -37 5,252 0 65,919 -87.40%
-
NP to SH 2,970 -17,814 -2,537 -37 5,252 -6,739 65,919 -87.40%
-
Tax Rate -38.59% - 112.15% 100.54% 72.73% - 29.03% -
Total Cost 183,237 189,823 384,959 329,239 190,129 184,112 328,134 -32.26%
-
Net Worth 1,444,500 1,366,186 1,361,968 1,382,105 1,395,926 1,320,293 1,335,068 5.40%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 1,444,500 1,366,186 1,361,968 1,382,105 1,395,926 1,320,293 1,335,068 5.40%
NOSH 1,350,000 1,339,398 1,335,263 1,382,105 1,382,105 1,375,306 1,390,696 -1.96%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 1.59% -10.36% -0.66% -0.01% 2.69% 0.00% 16.73% -
ROE 0.21% -1.30% -0.19% 0.00% 0.38% -0.51% 4.94% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 13.79 12.84 28.64 23.82 14.14 13.39 28.33 -38.20%
EPS 0.22 -1.33 -0.19 0.00 0.38 -0.49 4.74 -87.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.02 1.02 1.00 1.01 0.96 0.96 7.52%
Adjusted Per Share Value based on latest NOSH - 1,382,105
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 59.81 55.25 122.84 105.74 62.76 59.14 126.57 -39.41%
EPS 0.95 -5.72 -0.81 -0.01 1.69 -2.16 21.17 -87.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6399 4.3883 4.3748 4.4395 4.4839 4.2409 4.2884 5.40%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.42 0.38 0.40 0.40 0.51 0.44 0.38 -
P/RPS 3.04 2.96 1.40 1.68 3.61 3.29 1.34 72.91%
P/EPS 190.91 -28.57 -210.53 -14,941.68 134.21 -89.80 8.02 732.32%
EY 0.52 -3.50 -0.47 -0.01 0.75 -1.11 12.47 -88.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.39 0.40 0.50 0.46 0.40 -1.67%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 27/05/03 25/02/03 26/11/02 27/08/02 28/05/02 28/02/02 -
Price 0.47 0.41 0.40 0.42 0.50 0.53 0.38 -
P/RPS 3.41 3.19 1.40 1.76 3.54 3.96 1.34 86.71%
P/EPS 213.64 -30.83 -210.53 -15,688.76 131.58 -108.16 8.02 797.32%
EY 0.47 -3.24 -0.47 -0.01 0.76 -0.92 12.47 -88.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.39 0.42 0.50 0.55 0.40 6.57%

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