[MULPHA] QoQ Cumulative 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- -169.47%
YoY- -103.96%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 451,552 211,188 846,633 600,090 414,789 191,262 1,233,028 -48.90%
PBT 40,755 30,049 55,734 -4,711 6,658 2,076 368,903 -77.06%
Tax -673 -8,810 2,592 7,507 1,949 -410 -67,913 -95.42%
NP 40,082 21,239 58,326 2,796 8,607 1,666 300,990 -74.01%
-
NP to SH 38,773 21,903 54,645 -4,302 6,193 935 294,346 -74.20%
-
Tax Rate 1.65% 29.32% -4.65% - -29.27% 19.75% 18.41% -
Total Cost 411,470 189,949 788,307 597,294 406,182 189,596 932,038 -42.10%
-
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 1.65% 1.01% 2.53% -0.21% 0.30% 0.05% 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 36.92 17.93 70.84 50.22 34.83 16.36 98.79 -48.20%
EPS 3.17 1.86 4.58 -0.36 0.52 0.08 23.58 -73.85%
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 141.28 66.08 264.89 187.75 129.78 59.84 385.78 -48.90%
EPS 12.13 6.85 17.10 -1.35 1.94 0.29 92.09 -74.20%
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 4.82 10.43 1.95 2.37 3.30 4.22 0.61 298.21%
P/EPS 56.15 100.54 30.18 -330.56 221.15 862.50 2.54 692.14%
EY 1.78 0.99 3.31 -0.30 0.45 0.12 39.30 -87.36%
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 3.93 10.37 2.39 2.81 3.45 7.33 0.69 219.94%
P/EPS 45.74 100.00 36.96 -391.67 230.77 1,500.00 2.88 535.04%
EY 2.19 1.00 2.71 -0.26 0.43 0.07 34.68 -84.22%
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