[MULPHA] QoQ TTM Result on 31-Mar-2001 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -31.35%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 988,913 940,598 878,098 841,978 960,213 842,729 854,345 10.21%
PBT 103,118 -5,732 -10,425 -23,046 -5,736 11,760 22,363 176.26%
Tax -32,697 10,235 12,256 23,046 12,167 -755 -8,101 152.85%
NP 70,421 4,503 1,831 0 6,431 11,005 14,262 189.12%
-
NP to SH 63,961 -36,452 -43,253 -54,013 -41,122 -2,053 5,333 421.59%
-
Tax Rate 31.71% - - - - 6.42% 36.23% -
Total Cost 918,492 936,095 876,267 841,978 953,782 831,724 840,083 6.11%
-
Net Worth 1,335,068 1,265,684 1,267,615 1,263,912 1,137,601 1,060,148 1,102,994 13.53%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 1,335,068 1,265,684 1,267,615 1,263,912 1,137,601 1,060,148 1,102,994 13.53%
NOSH 1,390,696 1,406,315 1,408,461 1,404,347 1,223,226 1,115,945 1,050,470 20.50%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 7.12% 0.48% 0.21% 0.00% 0.67% 1.31% 1.67% -
ROE 4.79% -2.88% -3.41% -4.27% -3.61% -0.19% 0.48% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 71.11 66.88 62.34 59.96 78.50 75.52 81.33 -8.54%
EPS 4.60 -2.59 -3.07 -3.85 -3.36 -0.18 0.51 331.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.90 0.90 0.90 0.93 0.95 1.05 -5.78%
Adjusted Per Share Value based on latest NOSH - 1,404,347
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 317.65 302.13 282.05 270.45 308.43 270.69 274.42 10.21%
EPS 20.54 -11.71 -13.89 -17.35 -13.21 -0.66 1.71 422.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2884 4.0655 4.0717 4.0598 3.6541 3.4053 3.5429 13.53%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 0.38 0.29 0.33 0.31 0.35 0.43 0.64 -
P/RPS 0.53 0.43 0.53 0.52 0.45 0.57 0.79 -23.30%
P/EPS 8.26 -11.19 -10.75 -8.06 -10.41 -233.73 126.06 -83.66%
EY 12.10 -8.94 -9.31 -12.41 -9.61 -0.43 0.79 513.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.32 0.37 0.34 0.38 0.45 0.61 -24.46%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 28/02/02 29/11/01 29/08/01 29/05/01 27/02/01 24/11/00 30/08/00 -
Price 0.38 0.42 0.37 0.31 0.35 0.41 0.52 -
P/RPS 0.53 0.63 0.59 0.52 0.45 0.54 0.64 -11.78%
P/EPS 8.26 -16.20 -12.05 -8.06 -10.41 -222.86 102.43 -81.24%
EY 12.10 -6.17 -8.30 -12.41 -9.61 -0.45 0.98 431.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.47 0.41 0.34 0.38 0.43 0.50 -13.78%

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