[MULPHA] YoY Annualized Quarter 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- -260.24%
YoY- -111.44%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 1,233,028 1,324,373 966,100 1,090,293 975,035 960,213 724,073 -0.56%
PBT 368,903 95,089 105,915 38,527 103,118 -5,736 17,246 -3.20%
Tax -67,913 -19,679 -28,732 -45,847 -39,156 5,736 -11,717 -1.85%
NP 300,990 75,410 77,183 -7,320 63,962 0 5,529 -4.16%
-
NP to SH 294,346 75,410 77,183 -7,320 63,962 -41,122 5,529 -4.13%
-
Tax Rate 18.41% 20.70% 27.13% 119.00% 37.97% - 67.94% -
Total Cost 932,038 1,248,963 888,917 1,097,613 911,073 960,213 718,544 -0.27%
-
Net Worth 1,984,606 1,883,846 1,663,414 1,353,666 1,334,859 1,138,198 1,105,799 -0.61%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 1,984,606 1,883,846 1,663,414 1,353,666 1,334,859 1,138,198 1,105,799 -0.61%
NOSH 1,248,180 1,255,897 1,320,170 1,353,666 1,390,478 1,223,869 1,043,207 -0.19%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 24.41% 5.69% 7.99% -0.67% 6.56% 0.00% 0.76% -
ROE 14.83% 4.00% 4.64% -0.54% 4.79% -3.61% 0.50% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 98.79 105.45 73.18 80.54 70.12 78.46 69.41 -0.37%
EPS 23.58 6.01 5.85 -0.54 4.60 -3.36 0.53 -3.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.50 1.26 1.00 0.96 0.93 1.06 -0.43%
Adjusted Per Share Value based on latest NOSH - 1,335,263
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 396.06 425.40 310.32 350.21 313.19 308.43 232.58 -0.56%
EPS 94.55 24.22 24.79 -2.35 20.55 -13.21 1.78 -4.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3748 6.0511 5.3431 4.3481 4.2877 3.656 3.5519 -0.61%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.60 0.65 0.47 0.40 0.38 0.35 0.00 -
P/RPS 0.61 0.62 0.64 0.50 0.54 0.45 0.00 -100.00%
P/EPS 2.54 10.83 8.04 -73.97 8.26 -10.42 0.00 -100.00%
EY 39.30 9.24 12.44 -1.35 12.11 -9.60 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.37 0.40 0.40 0.38 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 25/02/05 27/02/04 25/02/03 28/02/02 27/02/01 24/02/00 -
Price 0.68 0.62 0.67 0.40 0.38 0.35 1.13 -
P/RPS 0.69 0.59 0.92 0.50 0.54 0.45 1.63 0.91%
P/EPS 2.88 10.33 11.46 -73.97 8.26 -10.42 213.21 4.68%
EY 34.68 9.68 8.73 -1.35 12.11 -9.60 0.47 -4.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.53 0.40 0.40 0.38 1.07 0.97%

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