[MULPHA] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 1760.44%
YoY- -2.3%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,231,201 1,392,258 1,352,368 1,324,373 1,168,870 899,384 705,624 44.88%
PBT 208,265 322,716 657,124 95,089 32,305 25,486 -34,968 -
Tax -49,616 -77,566 -145,160 -19,679 -28,252 -24,368 -2,716 592.40%
NP 158,649 245,150 511,964 75,410 4,053 1,118 -37,684 -
-
NP to SH 144,917 234,608 511,964 75,410 4,053 1,118 -37,684 -
-
Tax Rate 23.82% 24.04% 22.09% 20.70% 87.45% 95.61% - -
Total Cost 1,072,552 1,147,108 840,404 1,248,963 1,164,817 898,266 743,308 27.66%
-
Net Worth 1,786,480 1,794,061 1,819,479 1,883,846 1,570,666 1,690,975 1,582,727 8.40%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,786,480 1,794,061 1,819,479 1,883,846 1,570,666 1,690,975 1,582,727 8.40%
NOSH 1,249,287 1,254,588 1,254,813 1,255,897 1,266,666 1,397,500 1,256,133 -0.36%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 12.89% 17.61% 37.86% 5.69% 0.35% 0.12% -5.34% -
ROE 8.11% 13.08% 28.14% 4.00% 0.26% 0.07% -2.38% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 98.55 110.97 107.77 105.45 92.28 64.36 56.17 45.41%
EPS 11.60 18.70 40.80 6.01 0.32 0.08 -3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.43 1.45 1.50 1.24 1.21 1.26 8.79%
Adjusted Per Share Value based on latest NOSH - 1,255,422
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 385.21 435.60 423.12 414.36 365.71 281.39 220.77 44.88%
EPS 45.34 73.40 160.18 23.59 1.27 0.35 -11.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5894 5.6131 5.6927 5.8941 4.9142 5.2906 4.9519 8.40%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.60 0.53 0.61 0.65 0.67 0.62 0.76 -
P/RPS 0.61 0.48 0.57 0.62 0.73 0.96 1.35 -41.08%
P/EPS 5.17 2.83 1.50 10.83 209.38 775.00 -25.33 -
EY 19.33 35.28 66.89 9.24 0.48 0.13 -3.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.37 0.42 0.43 0.54 0.51 0.60 -21.14%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 25/08/05 20/05/05 25/02/05 29/11/04 27/08/04 21/05/04 -
Price 0.60 0.59 0.50 0.62 0.67 0.66 0.64 -
P/RPS 0.61 0.53 0.46 0.59 0.73 1.03 1.14 -34.06%
P/EPS 5.17 3.16 1.23 10.33 209.38 825.00 -21.33 -
EY 19.33 31.69 81.60 9.68 0.48 0.12 -4.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.34 0.41 0.54 0.55 0.51 -12.13%

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