[MULPHA] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -99.68%
YoY- -99.27%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 846,633 600,090 414,789 191,262 1,233,028 923,401 696,129 13.89%
PBT 55,734 -4,711 6,658 2,076 368,903 156,199 161,358 -50.67%
Tax 2,592 7,507 1,949 -410 -67,913 -37,212 -38,783 -
NP 58,326 2,796 8,607 1,666 300,990 118,987 122,575 -38.96%
-
NP to SH 54,645 -4,302 6,193 935 294,346 108,688 117,304 -39.82%
-
Tax Rate -4.65% - -29.27% 19.75% 18.41% 23.82% 24.04% -
Total Cost 788,307 597,294 406,182 189,596 932,038 804,414 573,554 23.54%
-
Net Worth 2,163,063 2,067,349 2,036,544 1,951,812 1,984,606 1,786,480 1,794,061 13.24%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 2,163,063 2,067,349 2,036,544 1,951,812 1,984,606 1,786,480 1,794,061 13.24%
NOSH 1,195,062 1,194,999 1,190,961 1,168,750 1,248,180 1,249,287 1,254,588 -3.18%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 6.89% 0.47% 2.08% 0.87% 24.41% 12.89% 17.61% -
ROE 2.53% -0.21% 0.30% 0.05% 14.83% 6.08% 6.54% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 70.84 50.22 34.83 16.36 98.79 73.91 55.49 17.62%
EPS 4.58 -0.36 0.52 0.08 23.58 8.70 9.35 -37.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.73 1.71 1.67 1.59 1.43 1.43 16.96%
Adjusted Per Share Value based on latest NOSH - 1,168,750
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 264.89 187.75 129.78 59.84 385.78 288.91 217.80 13.89%
EPS 17.10 -1.35 1.94 0.29 92.09 34.01 36.70 -39.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.7677 6.4682 6.3718 6.1067 6.2093 5.5894 5.6131 13.24%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.38 1.19 1.15 0.69 0.60 0.60 0.53 -
P/RPS 1.95 2.37 3.30 4.22 0.61 0.81 0.96 60.18%
P/EPS 30.18 -330.56 221.15 862.50 2.54 6.90 5.67 203.92%
EY 3.31 -0.30 0.45 0.12 39.30 14.50 17.64 -67.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.69 0.67 0.41 0.38 0.42 0.37 61.37%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 24/11/06 25/08/06 29/05/06 24/02/06 25/11/05 25/08/05 -
Price 1.69 1.41 1.20 1.20 0.68 0.60 0.59 -
P/RPS 2.39 2.81 3.45 7.33 0.69 0.81 1.06 71.69%
P/EPS 36.96 -391.67 230.77 1,500.00 2.88 6.90 6.31 223.89%
EY 2.71 -0.26 0.43 0.07 34.68 14.50 15.85 -69.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.82 0.70 0.72 0.43 0.42 0.41 72.37%

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