[MULPHA] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -146.31%
YoY- -103.96%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 903,104 844,752 846,633 800,120 829,578 765,048 1,233,028 -18.79%
PBT 81,510 120,196 55,734 -6,281 13,316 8,304 368,903 -63.55%
Tax -1,346 -35,240 2,592 10,009 3,898 -1,640 -67,913 -92.72%
NP 80,164 84,956 58,326 3,728 17,214 6,664 300,990 -58.70%
-
NP to SH 77,546 87,612 54,645 -5,736 12,386 3,740 294,346 -59.00%
-
Tax Rate 1.65% 29.32% -4.65% - -29.27% 19.75% 18.41% -
Total Cost 822,940 759,796 788,307 796,392 812,364 758,384 932,038 -7.98%
-
Net Worth 2,348,396 2,178,524 2,163,063 2,067,349 2,036,544 1,951,812 1,984,606 11.90%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 2,348,396 2,178,524 2,163,063 2,067,349 2,036,544 1,951,812 1,984,606 11.90%
NOSH 1,223,122 1,177,580 1,195,062 1,194,999 1,190,961 1,168,750 1,248,180 -1.34%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 8.88% 10.06% 6.89% 0.47% 2.08% 0.87% 24.41% -
ROE 3.30% 4.02% 2.53% -0.28% 0.61% 0.19% 14.83% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 73.84 71.74 70.84 66.96 69.66 65.46 98.79 -17.68%
EPS 6.34 7.44 4.58 -0.48 1.04 0.32 23.58 -58.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.85 1.81 1.73 1.71 1.67 1.59 13.43%
Adjusted Per Share Value based on latest NOSH - 1,192,613
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 282.56 264.30 264.89 250.34 259.55 239.36 385.78 -18.79%
EPS 24.26 27.41 17.10 -1.79 3.88 1.17 92.09 -59.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.3475 6.816 6.7677 6.4682 6.3718 6.1067 6.2093 11.90%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.78 1.87 1.38 1.19 1.15 0.69 0.60 -
P/RPS 2.41 2.61 1.95 1.78 1.65 1.05 0.61 150.54%
P/EPS 28.08 25.13 30.18 -247.92 110.58 215.63 2.54 398.44%
EY 3.56 3.98 3.31 -0.40 0.90 0.46 39.30 -79.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.01 0.76 0.69 0.67 0.41 0.38 81.90%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 24/05/07 28/02/07 24/11/06 25/08/06 29/05/06 24/02/06 -
Price 1.45 1.86 1.69 1.41 1.20 1.20 0.68 -
P/RPS 1.96 2.59 2.39 2.11 1.72 1.83 0.69 100.95%
P/EPS 22.87 25.00 36.96 -293.75 115.38 375.00 2.88 299.54%
EY 4.37 4.00 2.71 -0.34 0.87 0.27 34.68 -74.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.01 0.93 0.82 0.70 0.72 0.43 46.33%

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