[MULPHA] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 443.83%
YoY- -82.95%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 696,129 338,092 1,324,373 876,653 449,692 176,406 966,100 -19.64%
PBT 161,358 164,281 95,089 24,229 12,743 -8,742 105,915 32.43%
Tax -38,783 -36,290 -19,679 -21,189 -12,184 -679 -28,732 22.16%
NP 122,575 127,991 75,410 3,040 559 -9,421 77,183 36.15%
-
NP to SH 117,304 127,991 75,410 3,040 559 -9,421 77,183 32.22%
-
Tax Rate 24.04% 22.09% 20.70% 87.45% 95.61% - 27.13% -
Total Cost 573,554 210,101 1,248,963 873,613 449,133 185,827 888,917 -25.35%
-
Net Worth 1,794,061 1,819,479 1,883,846 1,570,666 1,690,975 1,582,727 1,663,414 5.17%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,794,061 1,819,479 1,883,846 1,570,666 1,690,975 1,582,727 1,663,414 5.17%
NOSH 1,254,588 1,254,813 1,255,897 1,266,666 1,397,500 1,256,133 1,320,170 -3.34%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 17.61% 37.86% 5.69% 0.35% 0.12% -5.34% 7.99% -
ROE 6.54% 7.03% 4.00% 0.19% 0.03% -0.60% 4.64% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 55.49 26.94 105.45 69.21 32.18 14.04 73.18 -16.86%
EPS 9.35 10.20 6.01 0.24 0.04 -0.75 5.85 36.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.45 1.50 1.24 1.21 1.26 1.26 8.81%
Adjusted Per Share Value based on latest NOSH - 1,240,499
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 217.80 105.78 414.36 274.28 140.70 55.19 302.27 -19.64%
EPS 36.70 40.04 23.59 0.95 0.17 -2.95 24.15 32.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6131 5.6927 5.8941 4.9142 5.2906 4.9519 5.2044 5.17%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.53 0.61 0.65 0.67 0.62 0.76 0.47 -
P/RPS 0.96 2.26 0.62 0.97 1.93 5.41 0.64 31.06%
P/EPS 5.67 5.98 10.83 279.17 1,550.00 -101.33 8.04 -20.78%
EY 17.64 16.72 9.24 0.36 0.06 -0.99 12.44 26.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.42 0.43 0.54 0.51 0.60 0.37 0.00%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 20/05/05 25/02/05 29/11/04 27/08/04 21/05/04 27/02/04 -
Price 0.59 0.50 0.62 0.67 0.66 0.64 0.67 -
P/RPS 1.06 1.86 0.59 0.97 2.05 4.56 0.92 9.91%
P/EPS 6.31 4.90 10.33 279.17 1,650.00 -85.33 11.46 -32.84%
EY 15.85 20.40 9.68 0.36 0.06 -1.17 8.73 48.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.34 0.41 0.54 0.55 0.51 0.53 -15.74%

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