[MULPHA] QoQ TTM 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- 15.72%
YoY- -1675.55%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 1,023,677 1,033,754 988,913 940,598 878,098 841,978 960,213 4.37%
PBT 112,545 103,596 103,118 -5,732 -10,425 -23,046 -5,736 -
Tax -45,442 -39,914 -32,697 10,235 12,256 23,046 12,167 -
NP 67,103 63,682 70,421 4,503 1,831 0 6,431 379.55%
-
NP to SH 67,103 63,682 63,961 -36,452 -43,253 -54,013 -41,122 -
-
Tax Rate 40.38% 38.53% 31.71% - - - - -
Total Cost 956,574 970,072 918,492 936,095 876,267 841,978 953,782 0.19%
-
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 6.56% 6.16% 7.12% 0.48% 0.21% 0.00% 0.67% -
ROE 4.81% 4.82% 4.79% -2.88% -3.41% -4.27% -3.61% -
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 74.07 75.17 71.11 66.88 62.34 59.96 78.50 -3.80%
EPS 4.86 4.63 4.60 -2.59 -3.07 -3.85 -3.36 -
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 320.28 323.43 309.40 294.29 274.73 263.43 300.43 4.36%
EPS 20.99 19.92 20.01 -11.40 -13.53 -16.90 -12.87 -
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 0.69 0.59 0.53 0.43 0.53 0.52 0.45 33.07%
P/EPS 10.50 9.50 8.26 -11.19 -10.75 -8.06 -10.41 -
EY 9.52 10.52 12.10 -8.94 -9.31 -12.41 -9.61 -
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 0.68 0.71 0.53 0.63 0.59 0.52 0.45 31.78%
P/EPS 10.30 11.45 8.26 -16.20 -12.05 -8.06 -10.41 -
EY 9.71 8.74 12.10 -6.17 -8.30 -12.41 -9.61 -
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