[MULPHA] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -272.72%
YoY- -123.77%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 964,918 966,681 1,069,840 1,079,014 1,091,117 1,120,199 1,023,677 -3.85%
PBT 105,046 62,298 12,500 29,614 42,442 114,439 112,545 -4.48%
Tax -27,684 -47,010 -29,918 -44,750 -46,503 -50,045 -45,442 -28.07%
NP 77,362 15,288 -17,418 -15,136 -4,061 64,394 67,103 9.92%
-
NP to SH 77,362 15,288 -17,418 -15,136 -4,061 64,394 67,103 9.92%
-
Tax Rate 26.35% 75.46% 239.34% 151.11% 109.57% 43.73% 40.38% -
Total Cost 887,556 951,393 1,087,258 1,094,150 1,095,178 1,055,805 956,574 -4.85%
-
Net Worth 1,663,339 1,493,439 1,444,500 1,366,186 1,361,968 1,382,105 1,395,926 12.35%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,663,339 1,493,439 1,444,500 1,366,186 1,361,968 1,382,105 1,395,926 12.35%
NOSH 1,320,110 1,333,428 1,350,000 1,339,398 1,335,263 1,382,105 1,382,105 -3.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 8.02% 1.58% -1.63% -1.40% -0.37% 5.75% 6.56% -
ROE 4.65% 1.02% -1.21% -1.11% -0.30% 4.66% 4.81% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 73.09 72.50 79.25 80.56 81.72 81.05 74.07 -0.88%
EPS 5.86 1.15 -1.29 -1.13 -0.30 4.66 4.86 13.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.12 1.07 1.02 1.02 1.00 1.01 15.83%
Adjusted Per Share Value based on latest NOSH - 1,339,398
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 301.90 302.45 334.72 337.59 341.38 350.48 320.28 -3.85%
EPS 24.20 4.78 -5.45 -4.74 -1.27 20.15 20.99 9.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2041 4.6726 4.5195 4.2744 4.2612 4.3242 4.3675 12.35%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.47 0.45 0.42 0.38 0.40 0.40 0.51 -
P/RPS 0.64 0.62 0.53 0.47 0.49 0.49 0.69 -4.87%
P/EPS 8.02 39.25 -32.55 -33.63 -131.52 8.59 10.50 -16.40%
EY 12.47 2.55 -3.07 -2.97 -0.76 11.65 9.52 19.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.39 0.37 0.39 0.40 0.50 -18.14%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 26/08/03 27/05/03 25/02/03 26/11/02 27/08/02 -
Price 0.67 0.47 0.47 0.41 0.40 0.42 0.50 -
P/RPS 0.92 0.65 0.59 0.51 0.49 0.52 0.68 22.25%
P/EPS 11.43 40.99 -36.43 -36.28 -131.52 9.01 10.30 7.16%
EY 8.75 2.44 -2.75 -2.76 -0.76 11.09 9.71 -6.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.42 0.44 0.40 0.39 0.42 0.50 3.94%

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