[MULPHA] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 562.35%
YoY- -94.72%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 211,188 846,633 600,090 414,789 191,262 1,233,028 923,401 -62.63%
PBT 30,049 55,734 -4,711 6,658 2,076 368,903 156,199 -66.70%
Tax -8,810 2,592 7,507 1,949 -410 -67,913 -37,212 -61.76%
NP 21,239 58,326 2,796 8,607 1,666 300,990 118,987 -68.33%
-
NP to SH 21,903 54,645 -4,302 6,193 935 294,346 108,688 -65.66%
-
Tax Rate 29.32% -4.65% - -29.27% 19.75% 18.41% 23.82% -
Total Cost 189,949 788,307 597,294 406,182 189,596 932,038 804,414 -61.82%
-
Net Worth 2,178,524 2,163,063 2,067,349 2,036,544 1,951,812 1,984,606 1,786,480 14.15%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 2,178,524 2,163,063 2,067,349 2,036,544 1,951,812 1,984,606 1,786,480 14.15%
NOSH 1,177,580 1,195,062 1,194,999 1,190,961 1,168,750 1,248,180 1,249,287 -3.86%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 10.06% 6.89% 0.47% 2.08% 0.87% 24.41% 12.89% -
ROE 1.01% 2.53% -0.21% 0.30% 0.05% 14.83% 6.08% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 17.93 70.84 50.22 34.83 16.36 98.79 73.91 -61.13%
EPS 1.86 4.58 -0.36 0.52 0.08 23.58 8.70 -64.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.81 1.73 1.71 1.67 1.59 1.43 18.74%
Adjusted Per Share Value based on latest NOSH - 1,195,000
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 66.08 264.89 187.75 129.78 59.84 385.78 288.91 -62.63%
EPS 6.85 17.10 -1.35 1.94 0.29 92.09 34.01 -65.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.816 6.7677 6.4682 6.3718 6.1067 6.2093 5.5894 14.15%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.87 1.38 1.19 1.15 0.69 0.60 0.60 -
P/RPS 10.43 1.95 2.37 3.30 4.22 0.61 0.81 450.22%
P/EPS 100.54 30.18 -330.56 221.15 862.50 2.54 6.90 497.54%
EY 0.99 3.31 -0.30 0.45 0.12 39.30 14.50 -83.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.76 0.69 0.67 0.41 0.38 0.42 79.58%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 28/02/07 24/11/06 25/08/06 29/05/06 24/02/06 25/11/05 -
Price 1.86 1.69 1.41 1.20 1.20 0.68 0.60 -
P/RPS 10.37 2.39 2.81 3.45 7.33 0.69 0.81 448.11%
P/EPS 100.00 36.96 -391.67 230.77 1,500.00 2.88 6.90 495.39%
EY 1.00 2.71 -0.26 0.43 0.07 34.68 14.50 -83.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.93 0.82 0.70 0.72 0.43 0.42 79.58%

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