[MULPHA] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -62.84%
YoY- 2242.57%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 252,346 284,727 240,364 211,188 246,543 185,301 223,527 8.39%
PBT 47,197 39,435 14,622 30,049 60,445 -11,369 5,396 322.84%
Tax -6,872 -123 4,221 -8,810 -4,915 5,558 1,545 -
NP 40,325 39,312 18,843 21,239 55,530 -5,811 6,941 222.13%
-
NP to SH 45,697 35,722 16,870 21,903 58,947 -10,495 5,258 321.05%
-
Tax Rate 14.56% 0.31% -28.87% 29.32% 8.13% - -28.63% -
Total Cost 212,021 245,415 221,521 189,949 191,013 191,112 216,586 -1.40%
-
Net Worth 2,377,670 2,430,067 2,347,130 2,178,524 1,195,058 2,063,221 2,043,450 10.59%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 2,377,670 2,430,067 2,347,130 2,178,524 1,195,058 2,063,221 2,043,450 10.59%
NOSH 1,213,097 1,215,033 1,222,463 1,177,580 1,195,058 1,192,613 1,195,000 1.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 15.98% 13.81% 7.84% 10.06% 22.52% -3.14% 3.11% -
ROE 1.92% 1.47% 0.72% 1.01% 4.93% -0.51% 0.26% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 20.80 23.43 19.66 17.93 20.63 15.54 18.71 7.29%
EPS 3.76 2.94 1.38 1.86 4.94 -0.88 0.44 316.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 2.00 1.92 1.85 1.00 1.73 1.71 9.49%
Adjusted Per Share Value based on latest NOSH - 1,177,580
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 78.95 89.08 75.20 66.08 77.14 57.98 69.94 8.38%
EPS 14.30 11.18 5.28 6.85 18.44 -3.28 1.65 320.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.4391 7.603 7.3435 6.816 3.739 6.4553 6.3934 10.59%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.56 1.42 1.78 1.87 1.38 1.19 1.15 -
P/RPS 7.50 6.06 9.05 10.43 6.69 7.66 6.15 14.10%
P/EPS 41.41 48.30 128.99 100.54 27.98 -135.23 261.36 -70.62%
EY 2.41 2.07 0.78 0.99 3.57 -0.74 0.38 241.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.71 0.93 1.01 1.38 0.69 0.67 12.51%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 23/11/07 27/08/07 24/05/07 28/02/07 24/11/06 25/08/06 -
Price 1.00 1.46 1.45 1.86 1.69 1.41 1.20 -
P/RPS 4.81 6.23 7.37 10.37 8.19 9.07 6.42 -17.46%
P/EPS 26.55 49.66 105.07 100.00 34.26 -160.23 272.73 -78.74%
EY 3.77 2.01 0.95 1.00 2.92 -0.62 0.37 368.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.73 0.76 1.01 1.69 0.82 0.70 -18.98%

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