[MULPHA] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 262.55%
YoY- -82.95%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 1,392,258 1,352,368 1,324,373 1,168,870 899,384 705,624 966,100 27.61%
PBT 322,716 657,124 95,089 32,305 25,486 -34,968 105,915 110.31%
Tax -77,566 -145,160 -19,679 -28,252 -24,368 -2,716 -28,732 93.99%
NP 245,150 511,964 75,410 4,053 1,118 -37,684 77,183 116.22%
-
NP to SH 234,608 511,964 75,410 4,053 1,118 -37,684 77,183 109.97%
-
Tax Rate 24.04% 22.09% 20.70% 87.45% 95.61% - 27.13% -
Total Cost 1,147,108 840,404 1,248,963 1,164,817 898,266 743,308 888,917 18.54%
-
Net Worth 1,794,061 1,819,479 1,883,846 1,570,666 1,690,975 1,582,727 1,663,414 5.17%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,794,061 1,819,479 1,883,846 1,570,666 1,690,975 1,582,727 1,663,414 5.17%
NOSH 1,254,588 1,254,813 1,255,897 1,266,666 1,397,500 1,256,133 1,320,170 -3.34%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 17.61% 37.86% 5.69% 0.35% 0.12% -5.34% 7.99% -
ROE 13.08% 28.14% 4.00% 0.26% 0.07% -2.38% 4.64% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 110.97 107.77 105.45 92.28 64.36 56.17 73.18 32.02%
EPS 18.70 40.80 6.01 0.32 0.08 -3.00 5.85 117.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.45 1.50 1.24 1.21 1.26 1.26 8.81%
Adjusted Per Share Value based on latest NOSH - 1,240,499
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 435.60 423.12 414.36 365.71 281.39 220.77 302.27 27.61%
EPS 73.40 160.18 23.59 1.27 0.35 -11.79 24.15 109.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6131 5.6927 5.8941 4.9142 5.2906 4.9519 5.2044 5.17%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.53 0.61 0.65 0.67 0.62 0.76 0.47 -
P/RPS 0.48 0.57 0.62 0.73 0.96 1.35 0.64 -17.46%
P/EPS 2.83 1.50 10.83 209.38 775.00 -25.33 8.04 -50.17%
EY 35.28 66.89 9.24 0.48 0.13 -3.95 12.44 100.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.42 0.43 0.54 0.51 0.60 0.37 0.00%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 20/05/05 25/02/05 29/11/04 27/08/04 21/05/04 27/02/04 -
Price 0.59 0.50 0.62 0.67 0.66 0.64 0.67 -
P/RPS 0.53 0.46 0.59 0.73 1.03 1.14 0.92 -30.78%
P/EPS 3.16 1.23 10.33 209.38 825.00 -21.33 11.46 -57.66%
EY 31.69 81.60 9.68 0.48 0.12 -4.69 8.73 136.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.34 0.41 0.54 0.55 0.51 0.53 -15.74%

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