[MULPHA] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 3368.37%
YoY- 255.54%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 708,695 379,493 184,112 975,035 580,982 348,302 139,271 195.55%
PBT 21,554 14,747 -4,510 103,118 10,233 5,320 -4,988 -
Tax -23,078 -14,747 4,510 -39,156 -10,233 -5,320 4,988 -
NP -1,524 0 0 63,962 0 0 0 -
-
NP to SH -1,524 -1,487 -6,739 63,962 -1,957 -4,629 -6,460 -61.78%
-
Tax Rate 107.07% 100.00% - 37.97% 100.00% 100.00% - -
Total Cost 710,219 379,493 184,112 911,073 580,982 348,302 139,271 195.97%
-
Net Worth 1,385,454 1,365,336 1,320,293 1,334,859 1,258,071 1,262,454 1,263,912 6.30%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 1,385,454 1,365,336 1,320,293 1,334,859 1,258,071 1,262,454 1,263,912 6.30%
NOSH 1,385,454 1,351,818 1,375,306 1,390,478 1,397,857 1,402,727 1,404,347 -0.89%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -0.22% 0.00% 0.00% 6.56% 0.00% 0.00% 0.00% -
ROE -0.11% -0.11% -0.51% 4.79% -0.16% -0.37% -0.51% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 51.15 28.07 13.39 70.12 41.56 24.83 9.92 198.16%
EPS -0.11 -0.11 -0.49 4.60 -0.14 -0.33 -0.46 -61.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.01 0.96 0.96 0.90 0.90 0.90 7.26%
Adjusted Per Share Value based on latest NOSH - 1,390,696
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 221.73 118.73 57.60 305.06 181.77 108.97 43.57 195.57%
EPS -0.48 -0.47 -2.11 20.01 -0.61 -1.45 -2.02 -61.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3347 4.2718 4.1308 4.1764 3.9362 3.9499 3.9544 6.30%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 0.40 0.51 0.44 0.38 0.29 0.33 0.31 -
P/RPS 0.78 1.82 3.29 0.54 0.70 1.33 3.13 -60.36%
P/EPS -363.64 -463.64 -89.80 8.26 -207.14 -100.00 -67.39 207.33%
EY -0.28 -0.22 -1.11 12.11 -0.48 -1.00 -1.48 -67.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.50 0.46 0.40 0.32 0.37 0.34 11.43%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 27/08/02 28/05/02 28/02/02 29/11/01 29/08/01 29/05/01 -
Price 0.42 0.50 0.53 0.38 0.42 0.37 0.31 -
P/RPS 0.82 1.78 3.96 0.54 1.01 1.49 3.13 -59.02%
P/EPS -381.82 -454.55 -108.16 8.26 -300.00 -112.12 -67.39 217.48%
EY -0.26 -0.22 -0.92 12.11 -0.33 -0.89 -1.48 -68.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.50 0.55 0.40 0.47 0.41 0.34 15.11%

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