[MULPHA] QoQ 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- -602.17%
YoY- -164.34%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 380,659 226,043 186,207 172,009 382,422 329,202 195,381 55.80%
PBT 63,636 56,605 2,143 -17,338 20,888 6,807 19,257 121.37%
Tax -4,099 -23,936 827 -476 -23,425 -6,844 -14,005 -55.81%
NP 59,537 32,669 2,970 -17,814 -2,537 -37 5,252 402.40%
-
NP to SH 59,537 32,669 2,970 -17,814 -2,537 -37 5,252 402.40%
-
Tax Rate 6.44% 42.29% -38.59% - 112.15% 100.54% 72.73% -
Total Cost 321,122 193,374 183,237 189,823 384,959 329,239 190,129 41.68%
-
Net Worth 1,663,339 1,493,439 1,444,500 1,366,186 1,361,968 1,382,105 1,395,926 12.35%
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 1,663,339 1,493,439 1,444,500 1,366,186 1,361,968 1,382,105 1,395,926 12.35%
NOSH 1,320,110 1,333,428 1,350,000 1,339,398 1,335,263 1,382,105 1,382,105 -3.00%
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 15.64% 14.45% 1.59% -10.36% -0.66% -0.01% 2.69% -
ROE 3.58% 2.19% 0.21% -1.30% -0.19% 0.00% 0.38% -
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 28.84 16.95 13.79 12.84 28.64 23.82 14.14 60.62%
EPS 4.51 2.45 0.22 -1.33 -0.19 0.00 0.38 417.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.12 1.07 1.02 1.02 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 122.27 72.61 59.81 55.25 122.84 105.74 62.76 55.79%
EPS 19.12 10.49 0.95 -5.72 -0.81 -0.01 1.69 401.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3428 4.7971 4.6399 4.3883 4.3748 4.4395 4.4839 12.35%
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 1.63 2.65 3.04 2.96 1.40 1.68 3.61 -41.05%
P/EPS 10.42 18.37 190.91 -28.57 -210.53 -14,941.68 134.21 -81.71%
EY 9.60 5.44 0.52 -3.50 -0.47 -0.01 0.75 444.65%
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 0.39 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 2.32 2.77 3.41 3.19 1.40 1.76 3.54 -24.49%
P/EPS 14.86 19.18 213.64 -30.83 -210.53 -15,688.76 131.58 -76.54%
EY 6.73 5.21 0.47 -3.24 -0.47 -0.01 0.76 326.32%
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 0.39 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