[MULPHA] YoY 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
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 309,627 449,389 380,659 382,422 394,053 363,189 245,705 -0.24%
PBT 212,704 77,874 63,636 20,888 92,885 -15,965 1,531 -5.11%
Tax -30,701 -9,579 -4,099 -23,425 -26,966 15,965 3,043 -
NP 182,003 68,295 59,537 -2,537 65,919 0 4,574 -3.84%
-
NP to SH 185,658 68,295 59,537 -2,537 65,919 -34,495 4,574 -3.86%
-
Tax Rate 14.43% 12.30% 6.44% 112.15% 29.03% - -198.76% -
Total Cost 127,624 381,094 321,122 384,959 328,134 363,189 241,131 0.67%
-
Net Worth 1,248,338 1,694,820 1,663,339 1,361,968 1,335,068 1,137,601 1,101,918 -0.13%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 1,248,338 1,694,820 1,663,339 1,361,968 1,335,068 1,137,601 1,101,918 -0.13%
NOSH 1,248,338 1,255,422 1,320,110 1,335,263 1,390,696 1,223,226 1,039,545 -0.19%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 58.78% 15.20% 15.64% -0.66% 16.73% 0.00% 1.86% -
ROE 14.87% 4.03% 3.58% -0.19% 4.94% -3.03% 0.42% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 24.80 35.80 28.84 28.64 28.33 29.69 23.64 -0.05%
EPS 14.88 5.44 4.51 -0.19 4.74 -2.82 0.44 -3.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.35 1.26 1.02 0.96 0.93 1.06 0.06%
Adjusted Per Share Value based on latest NOSH - 1,335,263
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 96.87 140.60 119.10 119.65 123.29 113.63 76.87 -0.24%
EPS 58.09 21.37 18.63 -0.79 20.62 -10.79 1.43 -3.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9057 5.3026 5.2041 4.2612 4.1771 3.5593 3.4476 -0.13%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.60 0.65 0.47 0.40 0.38 0.35 0.00 -
P/RPS 2.42 1.82 1.63 1.40 1.34 1.18 0.00 -100.00%
P/EPS 4.03 11.95 10.42 -210.53 8.02 -12.41 0.00 -100.00%
EY 24.79 8.37 9.60 -0.47 12.47 -8.06 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.48 0.37 0.39 0.40 0.38 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 25/02/05 27/02/04 25/02/03 28/02/02 27/02/01 24/02/00 -
Price 0.68 0.62 0.67 0.40 0.38 0.35 1.13 -
P/RPS 2.74 1.73 2.32 1.40 1.34 1.18 4.78 0.59%
P/EPS 4.57 11.40 14.86 -210.53 8.02 -12.41 256.82 4.37%
EY 21.87 8.77 6.73 -0.47 12.47 -8.06 0.39 -4.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.46 0.53 0.39 0.40 0.38 1.07 0.48%

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