[MULPHA] YoY Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 77.93%
YoY- 67.88%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 696,129 449,692 358,216 379,493 348,302 426,844 10.27%
PBT 161,358 12,743 -15,195 14,747 5,320 10,009 74.32%
Tax -38,783 -12,184 351 -14,747 -5,320 -10,009 31.09%
NP 122,575 559 -14,844 0 0 0 -
-
NP to SH 117,304 559 -14,844 -1,487 -4,629 -2,498 -
-
Tax Rate 24.04% 95.61% - 100.00% 100.00% 100.00% -
Total Cost 573,554 449,133 373,060 379,493 348,302 426,844 6.08%
-
Net Worth 1,794,061 1,690,975 1,430,908 1,365,336 1,262,454 1,092,874 10.41%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,794,061 1,690,975 1,430,908 1,365,336 1,262,454 1,092,874 10.41%
NOSH 1,254,588 1,397,500 1,337,297 1,351,818 1,402,727 1,040,833 3.80%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 17.61% 0.12% -4.14% 0.00% 0.00% 0.00% -
ROE 6.54% 0.03% -1.04% -0.11% -0.37% -0.23% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 55.49 32.18 26.79 28.07 24.83 41.01 6.23%
EPS 9.35 0.04 -1.11 -0.11 -0.33 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.21 1.07 1.01 0.90 1.05 6.36%
Adjusted Per Share Value based on latest NOSH - 1,382,105
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 217.80 140.70 112.08 118.73 108.97 133.55 10.27%
EPS 36.70 0.17 -4.64 -0.47 -1.45 -0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6131 5.2906 4.4769 4.2718 3.9499 3.4193 10.41%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.53 0.62 0.42 0.51 0.33 0.64 -
P/RPS 0.96 1.93 1.57 1.82 1.33 1.56 -9.24%
P/EPS 5.67 1,550.00 -37.84 -463.64 -100.00 -266.67 -
EY 17.64 0.06 -2.64 -0.22 -1.00 -0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.51 0.39 0.50 0.37 0.61 -9.51%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/05 27/08/04 26/08/03 27/08/02 29/08/01 30/08/00 -
Price 0.59 0.66 0.47 0.50 0.37 0.52 -
P/RPS 1.06 2.05 1.75 1.78 1.49 1.27 -3.54%
P/EPS 6.31 1,650.00 -42.34 -454.55 -112.12 -216.67 -
EY 15.85 0.06 -2.36 -0.22 -0.89 -0.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.55 0.44 0.50 0.41 0.50 -3.88%

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