[MULPHA] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -54.17%
YoY- 20884.62%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 765,048 1,233,028 1,231,201 1,392,258 1,352,368 1,324,373 1,168,870 -24.63%
PBT 8,304 368,903 208,265 322,716 657,124 95,089 32,305 -59.60%
Tax -1,640 -67,913 -49,616 -77,566 -145,160 -19,679 -28,252 -85.03%
NP 6,664 300,990 158,649 245,150 511,964 75,410 4,053 39.34%
-
NP to SH 3,740 294,346 144,917 234,608 511,964 75,410 4,053 -5.22%
-
Tax Rate 19.75% 18.41% 23.82% 24.04% 22.09% 20.70% 87.45% -
Total Cost 758,384 932,038 1,072,552 1,147,108 840,404 1,248,963 1,164,817 -24.89%
-
Net Worth 1,951,812 1,984,606 1,786,480 1,794,061 1,819,479 1,883,846 1,570,666 15.60%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,951,812 1,984,606 1,786,480 1,794,061 1,819,479 1,883,846 1,570,666 15.60%
NOSH 1,168,750 1,248,180 1,249,287 1,254,588 1,254,813 1,255,897 1,266,666 -5.22%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 0.87% 24.41% 12.89% 17.61% 37.86% 5.69% 0.35% -
ROE 0.19% 14.83% 8.11% 13.08% 28.14% 4.00% 0.26% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 65.46 98.79 98.55 110.97 107.77 105.45 92.28 -20.47%
EPS 0.32 23.58 11.60 18.70 40.80 6.01 0.32 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.59 1.43 1.43 1.45 1.50 1.24 21.97%
Adjusted Per Share Value based on latest NOSH - 1,257,294
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 239.36 385.78 385.21 435.60 423.12 414.36 365.71 -24.63%
EPS 1.17 92.09 45.34 73.40 160.18 23.59 1.27 -5.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.1067 6.2093 5.5894 5.6131 5.6927 5.8941 4.9142 15.60%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.69 0.60 0.60 0.53 0.61 0.65 0.67 -
P/RPS 1.05 0.61 0.61 0.48 0.57 0.62 0.73 27.45%
P/EPS 215.63 2.54 5.17 2.83 1.50 10.83 209.38 1.98%
EY 0.46 39.30 19.33 35.28 66.89 9.24 0.48 -2.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.42 0.37 0.42 0.43 0.54 -16.78%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 24/02/06 25/11/05 25/08/05 20/05/05 25/02/05 29/11/04 -
Price 1.20 0.68 0.60 0.59 0.50 0.62 0.67 -
P/RPS 1.83 0.69 0.61 0.53 0.46 0.59 0.73 84.64%
P/EPS 375.00 2.88 5.17 3.16 1.23 10.33 209.38 47.53%
EY 0.27 34.68 19.33 31.69 81.60 9.68 0.48 -31.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.43 0.42 0.41 0.34 0.41 0.54 21.16%

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