[MULPHA] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 87.41%
YoY- 1458.57%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 309,627 227,272 358,037 338,092 449,389 426,961 273,286 8.65%
PBT 212,704 -5,159 -2,923 164,281 77,874 11,486 21,485 359.14%
Tax -30,701 1,571 -4,861 -36,290 -9,579 -9,005 -11,505 92.04%
NP 182,003 -3,588 -7,784 127,991 68,295 2,481 9,980 589.18%
-
NP to SH 185,658 -8,616 -10,687 127,991 68,295 2,481 9,980 598.35%
-
Tax Rate 14.43% - - 22.09% 12.30% 78.40% 53.55% -
Total Cost 127,624 230,860 365,821 210,101 381,094 424,480 263,306 -38.21%
-
Net Worth 1,248,338 1,785,634 1,797,930 1,819,479 1,694,820 1,538,219 1,509,475 -11.86%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,248,338 1,785,634 1,797,930 1,819,479 1,694,820 1,538,219 1,509,475 -11.86%
NOSH 1,248,338 1,248,695 1,257,294 1,254,813 1,255,422 1,240,499 1,247,499 0.04%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 58.78% -1.58% -2.17% 37.86% 15.20% 0.58% 3.65% -
ROE 14.87% -0.48% -0.59% 7.03% 4.03% 0.16% 0.66% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 24.80 18.20 28.48 26.94 35.80 34.42 21.91 8.58%
EPS 14.88 -0.69 -0.85 10.20 5.44 0.20 0.80 598.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.43 1.43 1.45 1.35 1.24 1.21 -11.90%
Adjusted Per Share Value based on latest NOSH - 1,254,813
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 96.87 71.11 112.02 105.78 140.60 133.58 85.50 8.65%
EPS 58.09 -2.70 -3.34 40.04 21.37 0.78 3.12 598.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9057 5.5868 5.6252 5.6927 5.3026 4.8127 4.7227 -11.86%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.60 0.60 0.53 0.61 0.65 0.67 0.62 -
P/RPS 2.42 3.30 1.86 2.26 1.82 1.95 2.83 -9.88%
P/EPS 4.03 -86.96 -62.35 5.98 11.95 335.00 77.50 -85.99%
EY 24.79 -1.15 -1.60 16.72 8.37 0.30 1.29 613.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.42 0.37 0.42 0.48 0.54 0.51 11.41%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 25/11/05 25/08/05 20/05/05 25/02/05 29/11/04 27/08/04 -
Price 0.68 0.60 0.59 0.50 0.62 0.67 0.66 -
P/RPS 2.74 3.30 2.07 1.86 1.73 1.95 3.01 -6.05%
P/EPS 4.57 -86.96 -69.41 4.90 11.40 335.00 82.50 -85.39%
EY 21.87 -1.15 -1.44 20.40 8.77 0.30 1.21 585.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.42 0.41 0.34 0.46 0.54 0.55 15.14%

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