[MULPHA] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 1370.22%
YoY- -81.44%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 736,279 451,552 211,188 846,633 600,090 414,789 191,262 145.42%
PBT 80,190 40,755 30,049 55,734 -4,711 6,658 2,076 1040.15%
Tax -796 -673 -8,810 2,592 7,507 1,949 -410 55.56%
NP 79,394 40,082 21,239 58,326 2,796 8,607 1,666 1211.35%
-
NP to SH 74,495 38,773 21,903 54,645 -4,302 6,193 935 1746.66%
-
Tax Rate 0.99% 1.65% 29.32% -4.65% - -29.27% 19.75% -
Total Cost 656,885 411,470 189,949 788,307 597,294 406,182 189,596 128.79%
-
Net Worth 2,430,505 2,348,396 2,178,524 2,163,063 2,067,349 2,036,544 1,951,812 15.73%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 2,430,505 2,348,396 2,178,524 2,163,063 2,067,349 2,036,544 1,951,812 15.73%
NOSH 1,215,252 1,223,122 1,177,580 1,195,062 1,194,999 1,190,961 1,168,750 2.63%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 10.78% 8.88% 10.06% 6.89% 0.47% 2.08% 0.87% -
ROE 3.07% 1.65% 1.01% 2.53% -0.21% 0.30% 0.05% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 60.59 36.92 17.93 70.84 50.22 34.83 16.36 139.18%
EPS 6.13 3.17 1.86 4.58 -0.36 0.52 0.08 1699.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.92 1.85 1.81 1.73 1.71 1.67 12.76%
Adjusted Per Share Value based on latest NOSH - 1,195,058
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 236.50 145.04 67.84 271.95 192.76 133.23 61.44 145.41%
EPS 23.93 12.45 7.04 17.55 -1.38 1.99 0.30 1748.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.807 7.5433 6.9977 6.948 6.6406 6.5416 6.2694 15.73%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.42 1.78 1.87 1.38 1.19 1.15 0.69 -
P/RPS 2.34 4.82 10.43 1.95 2.37 3.30 4.22 -32.48%
P/EPS 23.16 56.15 100.54 30.18 -330.56 221.15 862.50 -91.01%
EY 4.32 1.78 0.99 3.31 -0.30 0.45 0.12 987.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.93 1.01 0.76 0.69 0.67 0.41 44.15%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 27/08/07 24/05/07 28/02/07 24/11/06 25/08/06 29/05/06 -
Price 1.46 1.45 1.86 1.69 1.41 1.20 1.20 -
P/RPS 2.41 3.93 10.37 2.39 2.81 3.45 7.33 -52.33%
P/EPS 23.82 45.74 100.00 36.96 -391.67 230.77 1,500.00 -93.66%
EY 4.20 2.19 1.00 2.71 -0.26 0.43 0.07 1428.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.76 1.01 0.93 0.82 0.70 0.72 0.92%

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