[MULPHA] YoY 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
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 191,262 338,092 176,406 172,009 184,112 139,271 257,506 -4.83%
PBT 2,076 164,281 -8,742 -17,338 -4,510 -4,988 12,322 -25.67%
Tax -410 -36,290 -679 -476 4,510 4,988 -5,891 -35.85%
NP 1,666 127,991 -9,421 -17,814 0 0 6,431 -20.14%
-
NP to SH 935 127,991 -9,421 -17,814 -6,739 -6,460 6,431 -27.47%
-
Tax Rate 19.75% 22.09% - - - - 47.81% -
Total Cost 189,596 210,101 185,827 189,823 184,112 139,271 251,075 -4.57%
-
Net Worth 1,951,812 1,819,479 1,582,727 1,366,186 1,320,293 1,263,912 1,106,975 9.90%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,951,812 1,819,479 1,582,727 1,366,186 1,320,293 1,263,912 1,106,975 9.90%
NOSH 1,168,750 1,254,813 1,256,133 1,339,398 1,375,306 1,404,347 1,054,262 1.73%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 0.87% 37.86% -5.34% -10.36% 0.00% 0.00% 2.50% -
ROE 0.05% 7.03% -0.60% -1.30% -0.51% -0.51% 0.58% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 16.36 26.94 14.04 12.84 13.39 9.92 24.43 -6.46%
EPS 0.08 10.20 -0.75 -1.33 -0.49 -0.46 0.61 -28.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.45 1.26 1.02 0.96 0.90 1.05 8.03%
Adjusted Per Share Value based on latest NOSH - 1,339,398
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 61.44 108.60 56.66 55.25 59.14 44.74 82.71 -4.83%
EPS 0.30 41.11 -3.03 -5.72 -2.16 -2.08 2.07 -27.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.2694 5.8444 5.0839 4.3883 4.2409 4.0598 3.5557 9.90%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.69 0.61 0.76 0.38 0.44 0.31 0.95 -
P/RPS 4.22 2.26 5.41 2.96 3.29 3.13 3.89 1.36%
P/EPS 862.50 5.98 -101.33 -28.57 -89.80 -67.39 155.74 32.99%
EY 0.12 16.72 -0.99 -3.50 -1.11 -1.48 0.64 -24.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.60 0.37 0.46 0.34 0.90 -12.27%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/06 20/05/05 21/05/04 27/05/03 28/05/02 29/05/01 26/05/00 -
Price 1.20 0.50 0.64 0.41 0.53 0.31 0.68 -
P/RPS 7.33 1.86 4.56 3.19 3.96 3.13 2.78 17.52%
P/EPS 1,500.00 4.90 -85.33 -30.83 -108.16 -67.39 111.48 54.19%
EY 0.07 20.40 -1.17 -3.24 -0.92 -1.48 0.90 -34.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.34 0.51 0.40 0.55 0.34 0.65 1.71%

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