[MULPHA] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -8.35%
YoY- 20884.62%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 191,262 1,233,028 923,401 696,129 338,092 1,324,373 876,653 -63.79%
PBT 2,076 368,903 156,199 161,358 164,281 95,089 24,229 -80.59%
Tax -410 -67,913 -37,212 -38,783 -36,290 -19,679 -21,189 -92.80%
NP 1,666 300,990 118,987 122,575 127,991 75,410 3,040 -33.05%
-
NP to SH 935 294,346 108,688 117,304 127,991 75,410 3,040 -54.46%
-
Tax Rate 19.75% 18.41% 23.82% 24.04% 22.09% 20.70% 87.45% -
Total Cost 189,596 932,038 804,414 573,554 210,101 1,248,963 873,613 -63.91%
-
Net Worth 1,951,812 1,984,606 1,786,480 1,794,061 1,819,479 1,883,846 1,570,666 15.60%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,951,812 1,984,606 1,786,480 1,794,061 1,819,479 1,883,846 1,570,666 15.60%
NOSH 1,168,750 1,248,180 1,249,287 1,254,588 1,254,813 1,255,897 1,266,666 -5.22%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 0.87% 24.41% 12.89% 17.61% 37.86% 5.69% 0.35% -
ROE 0.05% 14.83% 6.08% 6.54% 7.03% 4.00% 0.19% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 16.36 98.79 73.91 55.49 26.94 105.45 69.21 -61.80%
EPS 0.08 23.58 8.70 9.35 10.20 6.01 0.24 -51.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.59 1.43 1.43 1.45 1.50 1.24 21.97%
Adjusted Per Share Value based on latest NOSH - 1,257,294
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 59.84 385.78 288.91 217.80 105.78 414.36 274.28 -63.79%
EPS 0.29 92.09 34.01 36.70 40.04 23.59 0.95 -54.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.1067 6.2093 5.5894 5.6131 5.6927 5.8941 4.9142 15.60%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.69 0.60 0.60 0.53 0.61 0.65 0.67 -
P/RPS 4.22 0.61 0.81 0.96 2.26 0.62 0.97 166.73%
P/EPS 862.50 2.54 6.90 5.67 5.98 10.83 279.17 112.27%
EY 0.12 39.30 14.50 17.64 16.72 9.24 0.36 -51.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.42 0.37 0.42 0.43 0.54 -16.78%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 24/02/06 25/11/05 25/08/05 20/05/05 25/02/05 29/11/04 -
Price 1.20 0.68 0.60 0.59 0.50 0.62 0.67 -
P/RPS 7.33 0.69 0.81 1.06 1.86 0.59 0.97 285.55%
P/EPS 1,500.00 2.88 6.90 6.31 4.90 10.33 279.17 207.08%
EY 0.07 34.68 14.50 15.85 20.40 9.68 0.36 -66.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.43 0.42 0.41 0.34 0.41 0.54 21.16%

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