[MULPHA] QoQ 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- 661.67%
YoY- -68.25%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 284,727 240,364 211,188 246,543 185,301 223,527 191,262 30.34%
PBT 39,435 14,622 30,049 60,445 -11,369 5,396 2,076 610.65%
Tax -123 4,221 -8,810 -4,915 5,558 1,545 -410 -55.15%
NP 39,312 18,843 21,239 55,530 -5,811 6,941 1,666 721.10%
-
NP to SH 35,722 16,870 21,903 58,947 -10,495 5,258 935 1031.84%
-
Tax Rate 0.31% -28.87% 29.32% 8.13% - -28.63% 19.75% -
Total Cost 245,415 221,521 189,949 191,013 191,112 216,586 189,596 18.75%
-
Net Worth 2,430,067 2,347,130 2,178,524 1,195,058 2,063,221 2,043,450 1,951,812 15.71%
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 2,430,067 2,347,130 2,178,524 1,195,058 2,063,221 2,043,450 1,951,812 15.71%
NOSH 1,215,033 1,222,463 1,177,580 1,195,058 1,192,613 1,195,000 1,168,750 2.62%
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 13.81% 7.84% 10.06% 22.52% -3.14% 3.11% 0.87% -
ROE 1.47% 0.72% 1.01% 4.93% -0.51% 0.26% 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 23.43 19.66 17.93 20.63 15.54 18.71 16.36 27.02%
EPS 2.94 1.38 1.86 4.94 -0.88 0.44 0.08 1002.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.92 1.85 1.00 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 89.08 75.20 66.08 77.14 57.98 69.94 59.84 30.34%
EPS 11.18 5.28 6.85 18.44 -3.28 1.65 0.29 1038.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.603 7.3435 6.816 3.739 6.4553 6.3934 6.1067 15.71%
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 6.06 9.05 10.43 6.69 7.66 6.15 4.22 27.25%
P/EPS 48.30 128.99 100.54 27.98 -135.23 261.36 862.50 -85.33%
EY 2.07 0.78 0.99 3.57 -0.74 0.38 0.12 566.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.93 1.01 1.38 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 6.23 7.37 10.37 8.19 9.07 6.42 7.33 -10.26%
P/EPS 49.66 105.07 100.00 34.26 -160.23 272.73 1,500.00 -89.66%
EY 2.01 0.95 1.00 2.92 -0.62 0.37 0.07 835.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.76 1.01 1.69 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