[MULPHA] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 16.67%
YoY- -898.25%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 414,789 696,129 449,692 358,216 379,493 348,302 426,844 -0.47%
PBT 6,658 161,358 12,743 -15,195 14,747 5,320 10,009 -6.56%
Tax 1,949 -38,783 -12,184 351 -14,747 -5,320 -10,009 -
NP 8,607 122,575 559 -14,844 0 0 0 -
-
NP to SH 6,193 117,304 559 -14,844 -1,487 -4,629 -2,498 -
-
Tax Rate -29.27% 24.04% 95.61% - 100.00% 100.00% 100.00% -
Total Cost 406,182 573,554 449,133 373,060 379,493 348,302 426,844 -0.82%
-
Net Worth 2,036,544 1,794,061 1,690,975 1,430,908 1,365,336 1,262,454 1,092,874 10.92%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 2,036,544 1,794,061 1,690,975 1,430,908 1,365,336 1,262,454 1,092,874 10.92%
NOSH 1,190,961 1,254,588 1,397,500 1,337,297 1,351,818 1,402,727 1,040,833 2.27%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.08% 17.61% 0.12% -4.14% 0.00% 0.00% 0.00% -
ROE 0.30% 6.54% 0.03% -1.04% -0.11% -0.37% -0.23% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 34.83 55.49 32.18 26.79 28.07 24.83 41.01 -2.68%
EPS 0.52 9.35 0.04 -1.11 -0.11 -0.33 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.43 1.21 1.07 1.01 0.90 1.05 8.46%
Adjusted Per Share Value based on latest NOSH - 1,350,000
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 129.78 217.80 140.70 112.08 118.73 108.97 133.55 -0.47%
EPS 1.94 36.70 0.17 -4.64 -0.47 -1.45 -0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3718 5.6131 5.2906 4.4769 4.2718 3.9499 3.4193 10.92%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.15 0.53 0.62 0.42 0.51 0.33 0.64 -
P/RPS 3.30 0.96 1.93 1.57 1.82 1.33 1.56 13.29%
P/EPS 221.15 5.67 1,550.00 -37.84 -463.64 -100.00 -266.67 -
EY 0.45 17.64 0.06 -2.64 -0.22 -1.00 -0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.37 0.51 0.39 0.50 0.37 0.61 1.57%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 25/08/05 27/08/04 26/08/03 27/08/02 29/08/01 30/08/00 -
Price 1.20 0.59 0.66 0.47 0.50 0.37 0.52 -
P/RPS 3.45 1.06 2.05 1.75 1.78 1.49 1.27 18.11%
P/EPS 230.77 6.31 1,650.00 -42.34 -454.55 -112.12 -216.67 -
EY 0.43 15.85 0.06 -2.36 -0.22 -0.89 -0.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.41 0.55 0.44 0.50 0.41 0.50 5.76%

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