[MULPHA] QoQ Quarter Result on 30-Sep-2001 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 45.93%
YoY- 164.71%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 195,381 184,112 394,053 232,680 205,458 139,271 363,189 -33.92%
PBT 19,257 -4,510 92,885 4,913 10,308 -4,988 -15,965 -
Tax -14,005 4,510 -26,966 -2,241 -8,477 4,988 15,965 -
NP 5,252 0 65,919 2,672 1,831 0 0 -
-
NP to SH 5,252 -6,739 65,919 2,672 1,831 -6,460 -34,495 -
-
Tax Rate 72.73% - 29.03% 45.61% 82.24% - - -
Total Cost 190,129 184,112 328,134 230,008 203,627 139,271 363,189 -35.12%
-
Net Worth 1,395,926 1,320,293 1,335,068 1,265,684 1,267,615 1,263,912 1,137,601 14.65%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 1,395,926 1,320,293 1,335,068 1,265,684 1,267,615 1,263,912 1,137,601 14.65%
NOSH 1,382,105 1,375,306 1,390,696 1,406,315 1,408,461 1,404,347 1,223,226 8.50%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 2.69% 0.00% 16.73% 1.15% 0.89% 0.00% 0.00% -
ROE 0.38% -0.51% 4.94% 0.21% 0.14% -0.51% -3.03% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 14.14 13.39 28.33 16.55 14.59 9.92 29.69 -39.09%
EPS 0.38 -0.49 4.74 0.19 0.13 -0.46 -2.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.96 0.96 0.90 0.90 0.90 0.93 5.67%
Adjusted Per Share Value based on latest NOSH - 1,406,315
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 61.13 57.60 123.29 72.80 64.28 43.57 113.63 -33.92%
EPS 1.64 -2.11 20.62 0.84 0.57 -2.02 -10.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3675 4.1308 4.1771 3.96 3.966 3.9544 3.5593 14.65%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.51 0.44 0.38 0.29 0.33 0.31 0.35 -
P/RPS 3.61 3.29 1.34 1.75 2.26 3.13 1.18 111.17%
P/EPS 134.21 -89.80 8.02 152.63 253.85 -67.39 -12.41 -
EY 0.75 -1.11 12.47 0.66 0.39 -1.48 -8.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.40 0.32 0.37 0.34 0.38 20.13%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 27/08/02 28/05/02 28/02/02 29/11/01 29/08/01 29/05/01 27/02/01 -
Price 0.50 0.53 0.38 0.42 0.37 0.31 0.35 -
P/RPS 3.54 3.96 1.34 2.54 2.54 3.13 1.18 108.42%
P/EPS 131.58 -108.16 8.02 221.05 284.62 -67.39 -12.41 -
EY 0.76 -0.92 12.47 0.45 0.35 -1.48 -8.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.40 0.47 0.41 0.34 0.38 20.13%

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