[MULPHA] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -6756.76%
YoY- -103.85%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 226,043 186,207 172,009 382,422 329,202 195,381 184,112 14.64%
PBT 56,605 2,143 -17,338 20,888 6,807 19,257 -4,510 -
Tax -23,936 827 -476 -23,425 -6,844 -14,005 4,510 -
NP 32,669 2,970 -17,814 -2,537 -37 5,252 0 -
-
NP to SH 32,669 2,970 -17,814 -2,537 -37 5,252 -6,739 -
-
Tax Rate 42.29% -38.59% - 112.15% 100.54% 72.73% - -
Total Cost 193,374 183,237 189,823 384,959 329,239 190,129 184,112 3.32%
-
Net Worth 1,493,439 1,444,500 1,366,186 1,361,968 1,382,105 1,395,926 1,320,293 8.55%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,493,439 1,444,500 1,366,186 1,361,968 1,382,105 1,395,926 1,320,293 8.55%
NOSH 1,333,428 1,350,000 1,339,398 1,335,263 1,382,105 1,382,105 1,375,306 -2.03%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 14.45% 1.59% -10.36% -0.66% -0.01% 2.69% 0.00% -
ROE 2.19% 0.21% -1.30% -0.19% 0.00% 0.38% -0.51% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 16.95 13.79 12.84 28.64 23.82 14.14 13.39 17.00%
EPS 2.45 0.22 -1.33 -0.19 0.00 0.38 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.07 1.02 1.02 1.00 1.01 0.96 10.81%
Adjusted Per Share Value based on latest NOSH - 1,335,263
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 70.72 58.26 53.82 119.65 103.00 61.13 57.60 14.64%
EPS 10.22 0.93 -5.57 -0.79 -0.01 1.64 -2.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6726 4.5195 4.2744 4.2612 4.3242 4.3675 4.1308 8.55%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.45 0.42 0.38 0.40 0.40 0.51 0.44 -
P/RPS 2.65 3.04 2.96 1.40 1.68 3.61 3.29 -13.41%
P/EPS 18.37 190.91 -28.57 -210.53 -14,941.68 134.21 -89.80 -
EY 5.44 0.52 -3.50 -0.47 -0.01 0.75 -1.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.37 0.39 0.40 0.50 0.46 -8.88%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 26/08/03 27/05/03 25/02/03 26/11/02 27/08/02 28/05/02 -
Price 0.47 0.47 0.41 0.40 0.42 0.50 0.53 -
P/RPS 2.77 3.41 3.19 1.40 1.76 3.54 3.96 -21.18%
P/EPS 19.18 213.64 -30.83 -210.53 -15,688.76 131.58 -108.16 -
EY 5.21 0.47 -3.24 -0.47 -0.01 0.76 -0.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.40 0.39 0.42 0.50 0.55 -16.44%

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