[MULPHA] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -142.14%
YoY- -4.32%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 1,090,293 944,926 758,986 736,448 975,035 774,642 696,604 34.69%
PBT 38,527 28,738 29,494 -18,040 103,118 13,644 10,640 135.25%
Tax -45,847 -30,770 -29,494 18,040 -39,156 -13,644 -10,640 164.09%
NP -7,320 -2,032 0 0 63,962 0 0 -
-
NP to SH -7,320 -2,032 -2,974 -26,956 63,962 -2,609 -9,258 -14.45%
-
Tax Rate 119.00% 107.07% 100.00% - 37.97% 100.00% 100.00% -
Total Cost 1,097,613 946,958 758,986 736,448 911,073 774,642 696,604 35.29%
-
Net Worth 1,353,666 1,385,454 1,365,336 1,320,293 1,334,859 1,258,071 1,262,454 4.74%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 1,353,666 1,385,454 1,365,336 1,320,293 1,334,859 1,258,071 1,262,454 4.74%
NOSH 1,353,666 1,385,454 1,351,818 1,375,306 1,390,478 1,397,856 1,402,727 -2.33%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -0.67% -0.22% 0.00% 0.00% 6.56% 0.00% 0.00% -
ROE -0.54% -0.15% -0.22% -2.04% 4.79% -0.21% -0.73% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 80.54 68.20 56.15 53.55 70.12 55.42 49.66 37.91%
EPS -0.54 -0.15 -0.22 -1.96 4.60 -0.19 -0.66 -12.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.01 0.96 0.96 0.90 0.90 7.25%
Adjusted Per Share Value based on latest NOSH - 1,375,306
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 341.12 295.64 237.47 230.42 305.06 242.37 217.95 34.69%
EPS -2.29 -0.64 -0.93 -8.43 20.01 -0.82 -2.90 -14.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2353 4.3347 4.2718 4.1308 4.1764 3.9362 3.9499 4.74%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.40 0.40 0.51 0.44 0.38 0.29 0.33 -
P/RPS 0.50 0.59 0.91 0.82 0.54 0.52 0.66 -16.85%
P/EPS -73.97 -272.73 -231.82 -22.45 8.26 -155.36 -50.00 29.74%
EY -1.35 -0.37 -0.43 -4.45 12.11 -0.64 -2.00 -22.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.50 0.46 0.40 0.32 0.37 5.31%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 26/11/02 27/08/02 28/05/02 28/02/02 29/11/01 29/08/01 -
Price 0.40 0.42 0.50 0.53 0.38 0.42 0.37 -
P/RPS 0.50 0.62 0.89 0.99 0.54 0.76 0.75 -23.62%
P/EPS -73.97 -286.36 -227.27 -27.04 8.26 -225.00 -56.06 20.24%
EY -1.35 -0.35 -0.44 -3.70 12.11 -0.44 -1.78 -16.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.50 0.55 0.40 0.47 0.41 -1.62%

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