[MULPHA] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -106.31%
YoY- -106.35%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 966,681 1,069,840 1,079,014 1,091,117 1,120,199 1,023,677 1,033,754 -4.36%
PBT 62,298 12,500 29,614 42,442 114,439 112,545 103,596 -28.73%
Tax -47,010 -29,918 -44,750 -46,503 -50,045 -45,442 -39,914 11.51%
NP 15,288 -17,418 -15,136 -4,061 64,394 67,103 63,682 -61.33%
-
NP to SH 15,288 -17,418 -15,136 -4,061 64,394 67,103 63,682 -61.33%
-
Tax Rate 75.46% 239.34% 151.11% 109.57% 43.73% 40.38% 38.53% -
Total Cost 951,393 1,087,258 1,094,150 1,095,178 1,055,805 956,574 970,072 -1.28%
-
Net Worth 1,493,439 1,444,500 1,366,186 1,361,968 1,382,105 1,395,926 1,320,293 8.55%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,493,439 1,444,500 1,366,186 1,361,968 1,382,105 1,395,926 1,320,293 8.55%
NOSH 1,333,428 1,350,000 1,339,398 1,335,263 1,382,105 1,382,105 1,375,306 -2.03%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.58% -1.63% -1.40% -0.37% 5.75% 6.56% 6.16% -
ROE 1.02% -1.21% -1.11% -0.30% 4.66% 4.81% 4.82% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 72.50 79.25 80.56 81.72 81.05 74.07 75.17 -2.38%
EPS 1.15 -1.29 -1.13 -0.30 4.66 4.86 4.63 -60.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.07 1.02 1.02 1.00 1.01 0.96 10.81%
Adjusted Per Share Value based on latest NOSH - 1,335,263
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 302.45 334.72 337.59 341.38 350.48 320.28 323.43 -4.36%
EPS 4.78 -5.45 -4.74 -1.27 20.15 20.99 19.92 -61.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6726 4.5195 4.2744 4.2612 4.3242 4.3675 4.1308 8.55%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.45 0.42 0.38 0.40 0.40 0.51 0.44 -
P/RPS 0.62 0.53 0.47 0.49 0.49 0.69 0.59 3.35%
P/EPS 39.25 -32.55 -33.63 -131.52 8.59 10.50 9.50 157.25%
EY 2.55 -3.07 -2.97 -0.76 11.65 9.52 10.52 -61.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.37 0.39 0.40 0.50 0.46 -8.88%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 26/08/03 27/05/03 25/02/03 26/11/02 27/08/02 28/05/02 -
Price 0.47 0.47 0.41 0.40 0.42 0.50 0.53 -
P/RPS 0.65 0.59 0.51 0.49 0.52 0.68 0.71 -5.71%
P/EPS 40.99 -36.43 -36.28 -131.52 9.01 10.30 11.45 133.83%
EY 2.44 -2.75 -2.76 -0.76 11.09 9.71 8.74 -57.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.40 0.39 0.42 0.50 0.55 -16.44%

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