[MULPHA] QoQ Cumulative 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- 2380.59%
YoY- -2.3%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 923,401 696,129 338,092 1,324,373 876,653 449,692 176,406 201.17%
PBT 156,199 161,358 164,281 95,089 24,229 12,743 -8,742 -
Tax -37,212 -38,783 -36,290 -19,679 -21,189 -12,184 -679 1339.29%
NP 118,987 122,575 127,991 75,410 3,040 559 -9,421 -
-
NP to SH 108,688 117,304 127,991 75,410 3,040 559 -9,421 -
-
Tax Rate 23.82% 24.04% 22.09% 20.70% 87.45% 95.61% - -
Total Cost 804,414 573,554 210,101 1,248,963 873,613 449,133 185,827 165.37%
-
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 6.08% 6.54% 7.03% 4.00% 0.19% 0.03% -0.60% -
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 73.91 55.49 26.94 105.45 69.21 32.18 14.04 202.30%
EPS 8.70 9.35 10.20 6.01 0.24 0.04 -0.75 -
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 288.91 217.80 105.78 414.36 274.28 140.70 55.19 201.18%
EPS 34.01 36.70 40.04 23.59 0.95 0.17 -2.95 -
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 0.81 0.96 2.26 0.62 0.97 1.93 5.41 -71.77%
P/EPS 6.90 5.67 5.98 10.83 279.17 1,550.00 -101.33 -
EY 14.50 17.64 16.72 9.24 0.36 0.06 -0.99 -
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 0.81 1.06 1.86 0.59 0.97 2.05 4.56 -68.36%
P/EPS 6.90 6.31 4.90 10.33 279.17 1,650.00 -85.33 -
EY 14.50 15.85 20.40 9.68 0.36 0.06 -1.17 -
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