[MULPHA] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 82.24%
YoY- 2446.75%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 426,961 273,286 176,406 380,659 226,043 186,207 172,009 83.02%
PBT 11,486 21,485 -8,742 63,636 56,605 2,143 -17,338 -
Tax -9,005 -11,505 -679 -4,099 -23,936 827 -476 606.19%
NP 2,481 9,980 -9,421 59,537 32,669 2,970 -17,814 -
-
NP to SH 2,481 9,980 -9,421 59,537 32,669 2,970 -17,814 -
-
Tax Rate 78.40% 53.55% - 6.44% 42.29% -38.59% - -
Total Cost 424,480 263,306 185,827 321,122 193,374 183,237 189,823 70.75%
-
Net Worth 1,538,219 1,509,475 1,582,727 1,663,339 1,493,439 1,444,500 1,366,186 8.20%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,538,219 1,509,475 1,582,727 1,663,339 1,493,439 1,444,500 1,366,186 8.20%
NOSH 1,240,499 1,247,499 1,256,133 1,320,110 1,333,428 1,350,000 1,339,398 -4.97%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 0.58% 3.65% -5.34% 15.64% 14.45% 1.59% -10.36% -
ROE 0.16% 0.66% -0.60% 3.58% 2.19% 0.21% -1.30% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 34.42 21.91 14.04 28.84 16.95 13.79 12.84 92.62%
EPS 0.20 0.80 -0.75 4.51 2.45 0.22 -1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.21 1.26 1.26 1.12 1.07 1.02 13.86%
Adjusted Per Share Value based on latest NOSH - 1,320,110
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 137.14 87.78 56.66 122.27 72.61 59.81 55.25 83.02%
EPS 0.80 3.21 -3.03 19.12 10.49 0.95 -5.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9409 4.8486 5.0839 5.3428 4.7971 4.6399 4.3883 8.20%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.67 0.62 0.76 0.47 0.45 0.42 0.38 -
P/RPS 1.95 2.83 5.41 1.63 2.65 3.04 2.96 -24.23%
P/EPS 335.00 77.50 -101.33 10.42 18.37 190.91 -28.57 -
EY 0.30 1.29 -0.99 9.60 5.44 0.52 -3.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.51 0.60 0.37 0.40 0.39 0.37 28.57%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 27/08/04 21/05/04 27/02/04 21/11/03 26/08/03 27/05/03 -
Price 0.67 0.66 0.64 0.67 0.47 0.47 0.41 -
P/RPS 1.95 3.01 4.56 2.32 2.77 3.41 3.19 -27.90%
P/EPS 335.00 82.50 -85.33 14.86 19.18 213.64 -30.83 -
EY 0.30 1.21 -1.17 6.73 5.21 0.47 -3.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.55 0.51 0.53 0.42 0.44 0.40 22.08%

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