[MULPHA] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -38.23%
YoY- 3475.26%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 829,578 765,048 1,233,028 1,231,201 1,392,258 1,352,368 1,324,373 -26.85%
PBT 13,316 8,304 368,903 208,265 322,716 657,124 95,089 -73.13%
Tax 3,898 -1,640 -67,913 -49,616 -77,566 -145,160 -19,679 -
NP 17,214 6,664 300,990 158,649 245,150 511,964 75,410 -62.74%
-
NP to SH 12,386 3,740 294,346 144,917 234,608 511,964 75,410 -70.10%
-
Tax Rate -29.27% 19.75% 18.41% 23.82% 24.04% 22.09% 20.70% -
Total Cost 812,364 758,384 932,038 1,072,552 1,147,108 840,404 1,248,963 -24.98%
-
Net Worth 2,036,544 1,951,812 1,984,606 1,786,480 1,794,061 1,819,479 1,883,846 5.34%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 2,036,544 1,951,812 1,984,606 1,786,480 1,794,061 1,819,479 1,883,846 5.34%
NOSH 1,190,961 1,168,750 1,248,180 1,249,287 1,254,588 1,254,813 1,255,897 -3.48%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.08% 0.87% 24.41% 12.89% 17.61% 37.86% 5.69% -
ROE 0.61% 0.19% 14.83% 8.11% 13.08% 28.14% 4.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 69.66 65.46 98.79 98.55 110.97 107.77 105.45 -24.20%
EPS 1.04 0.32 23.58 11.60 18.70 40.80 6.01 -69.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.67 1.59 1.43 1.43 1.45 1.50 9.15%
Adjusted Per Share Value based on latest NOSH - 1,248,695
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 259.55 239.36 385.78 385.21 435.60 423.12 414.36 -26.85%
EPS 3.88 1.17 92.09 45.34 73.40 160.18 23.59 -70.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3718 6.1067 6.2093 5.5894 5.6131 5.6927 5.8941 5.34%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.15 0.69 0.60 0.60 0.53 0.61 0.65 -
P/RPS 1.65 1.05 0.61 0.61 0.48 0.57 0.62 92.38%
P/EPS 110.58 215.63 2.54 5.17 2.83 1.50 10.83 372.65%
EY 0.90 0.46 39.30 19.33 35.28 66.89 9.24 -78.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.41 0.38 0.42 0.37 0.42 0.43 34.51%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 29/05/06 24/02/06 25/11/05 25/08/05 20/05/05 25/02/05 -
Price 1.20 1.20 0.68 0.60 0.59 0.50 0.62 -
P/RPS 1.72 1.83 0.69 0.61 0.53 0.46 0.59 104.47%
P/EPS 115.38 375.00 2.88 5.17 3.16 1.23 10.33 401.88%
EY 0.87 0.27 34.68 19.33 31.69 81.60 9.68 -80.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.72 0.43 0.42 0.41 0.34 0.41 42.98%

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