[MULPHA] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 231.18%
YoY- -94.72%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 844,752 846,633 800,120 829,578 765,048 1,233,028 1,231,201 -22.22%
PBT 120,196 55,734 -6,281 13,316 8,304 368,903 208,265 -30.70%
Tax -35,240 2,592 10,009 3,898 -1,640 -67,913 -49,616 -20.41%
NP 84,956 58,326 3,728 17,214 6,664 300,990 158,649 -34.08%
-
NP to SH 87,612 54,645 -5,736 12,386 3,740 294,346 144,917 -28.52%
-
Tax Rate 29.32% -4.65% - -29.27% 19.75% 18.41% 23.82% -
Total Cost 759,796 788,307 796,392 812,364 758,384 932,038 1,072,552 -20.54%
-
Net Worth 2,178,524 2,163,063 2,067,349 2,036,544 1,951,812 1,984,606 1,786,480 14.15%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 2,178,524 2,163,063 2,067,349 2,036,544 1,951,812 1,984,606 1,786,480 14.15%
NOSH 1,177,580 1,195,062 1,194,999 1,190,961 1,168,750 1,248,180 1,249,287 -3.86%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 10.06% 6.89% 0.47% 2.08% 0.87% 24.41% 12.89% -
ROE 4.02% 2.53% -0.28% 0.61% 0.19% 14.83% 8.11% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 71.74 70.84 66.96 69.66 65.46 98.79 98.55 -19.09%
EPS 7.44 4.58 -0.48 1.04 0.32 23.58 11.60 -25.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.81 1.73 1.71 1.67 1.59 1.43 18.74%
Adjusted Per Share Value based on latest NOSH - 1,195,000
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 264.30 264.89 250.34 259.55 239.36 385.78 385.21 -22.22%
EPS 27.41 17.10 -1.79 3.88 1.17 92.09 45.34 -28.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.816 6.7677 6.4682 6.3718 6.1067 6.2093 5.5894 14.15%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.87 1.38 1.19 1.15 0.69 0.60 0.60 -
P/RPS 2.61 1.95 1.78 1.65 1.05 0.61 0.61 163.79%
P/EPS 25.13 30.18 -247.92 110.58 215.63 2.54 5.17 187.22%
EY 3.98 3.31 -0.40 0.90 0.46 39.30 19.33 -65.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.76 0.69 0.67 0.41 0.38 0.42 79.58%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 28/02/07 24/11/06 25/08/06 29/05/06 24/02/06 25/11/05 -
Price 1.86 1.69 1.41 1.20 1.20 0.68 0.60 -
P/RPS 2.59 2.39 2.11 1.72 1.83 0.69 0.61 162.43%
P/EPS 25.00 36.96 -293.75 115.38 375.00 2.88 5.17 186.23%
EY 4.00 2.71 -0.34 0.87 0.27 34.68 19.33 -65.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.93 0.82 0.70 0.72 0.43 0.42 79.58%

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