[MULPHA] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 102.97%
YoY- 103.77%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 903,104 829,578 1,392,258 899,384 716,432 758,986 696,604 4.41%
PBT 81,510 13,316 322,716 25,486 -30,390 29,494 10,640 40.38%
Tax -1,346 3,898 -77,566 -24,368 702 -29,494 -10,640 -29.13%
NP 80,164 17,214 245,150 1,118 -29,688 0 0 -
-
NP to SH 77,546 12,386 234,608 1,118 -29,688 -2,974 -9,258 -
-
Tax Rate 1.65% -29.27% 24.04% 95.61% - 100.00% 100.00% -
Total Cost 822,940 812,364 1,147,108 898,266 746,120 758,986 696,604 2.81%
-
Net Worth 2,348,396 2,036,544 1,794,061 1,690,975 1,430,908 1,365,336 1,262,454 10.89%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 2,348,396 2,036,544 1,794,061 1,690,975 1,430,908 1,365,336 1,262,454 10.89%
NOSH 1,223,122 1,190,961 1,254,588 1,397,500 1,337,297 1,351,818 1,402,727 -2.25%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 8.88% 2.08% 17.61% 0.12% -4.14% 0.00% 0.00% -
ROE 3.30% 0.61% 13.08% 0.07% -2.07% -0.22% -0.73% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 73.84 69.66 110.97 64.36 53.57 56.15 49.66 6.83%
EPS 6.34 1.04 18.70 0.08 -2.22 -0.22 -0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.71 1.43 1.21 1.07 1.01 0.90 13.45%
Adjusted Per Share Value based on latest NOSH - 1,247,499
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 282.56 259.55 435.60 281.39 224.15 237.47 217.95 4.42%
EPS 24.26 3.88 73.40 0.35 -9.29 -0.93 -2.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.3475 6.3718 5.6131 5.2906 4.4769 4.2718 3.9499 10.89%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.78 1.15 0.53 0.62 0.42 0.51 0.33 -
P/RPS 2.41 1.65 0.48 0.96 0.78 0.91 0.66 24.08%
P/EPS 28.08 110.58 2.83 775.00 -18.92 -231.82 -50.00 -
EY 3.56 0.90 35.28 0.13 -5.29 -0.43 -2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.67 0.37 0.51 0.39 0.50 0.37 16.59%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 25/08/06 25/08/05 27/08/04 26/08/03 27/08/02 29/08/01 -
Price 1.45 1.20 0.59 0.66 0.47 0.50 0.37 -
P/RPS 1.96 1.72 0.53 1.03 0.88 0.89 0.75 17.35%
P/EPS 22.87 115.38 3.16 825.00 -21.17 -227.27 -56.06 -
EY 4.37 0.87 31.69 0.12 -4.72 -0.44 -1.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.70 0.41 0.55 0.44 0.50 0.41 10.82%

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