[MULPHA] YoY Annualized 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- 578.91%
YoY- 1458.57%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,069,060 844,752 765,048 1,352,368 705,624 688,036 736,448 6.40%
PBT 27,760 120,196 8,304 657,124 -34,968 -69,352 -18,040 -
Tax -14,124 -35,240 -1,640 -145,160 -2,716 -1,904 18,040 -
NP 13,636 84,956 6,664 511,964 -37,684 -71,256 0 -
-
NP to SH 18,452 87,612 3,740 511,964 -37,684 -71,256 -26,956 -
-
Tax Rate 50.88% 29.32% 19.75% 22.09% - - - -
Total Cost 1,055,424 759,796 758,384 840,404 743,308 759,292 736,448 6.17%
-
Net Worth 2,140,905 2,178,524 1,951,812 1,819,479 1,582,727 1,366,186 1,320,293 8.38%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 2,140,905 2,178,524 1,951,812 1,819,479 1,582,727 1,366,186 1,320,293 8.38%
NOSH 1,182,820 1,177,580 1,168,750 1,254,813 1,256,133 1,339,398 1,375,306 -2.47%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 1.28% 10.06% 0.87% 37.86% -5.34% -10.36% 0.00% -
ROE 0.86% 4.02% 0.19% 28.14% -2.38% -5.22% -2.04% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 90.38 71.74 65.46 107.77 56.17 51.37 53.55 9.10%
EPS 1.56 7.44 0.32 40.80 -3.00 -5.32 -1.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.85 1.67 1.45 1.26 1.02 0.96 11.13%
Adjusted Per Share Value based on latest NOSH - 1,254,813
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 334.48 264.30 239.36 423.12 220.77 215.27 230.42 6.40%
EPS 5.77 27.41 1.17 160.18 -11.79 -22.29 -8.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.6983 6.816 6.1067 5.6927 4.9519 4.2744 4.1308 8.38%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.91 1.87 0.69 0.61 0.76 0.38 0.44 -
P/RPS 1.01 2.61 1.05 0.57 1.35 0.74 0.82 3.53%
P/EPS 58.33 25.13 215.63 1.50 -25.33 -7.14 -22.45 -
EY 1.71 3.98 0.46 66.89 -3.95 -14.00 -4.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.01 0.41 0.42 0.60 0.37 0.46 1.39%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 21/05/08 24/05/07 29/05/06 20/05/05 21/05/04 27/05/03 28/05/02 -
Price 1.15 1.86 1.20 0.50 0.64 0.41 0.53 -
P/RPS 1.27 2.59 1.83 0.46 1.14 0.80 0.99 4.23%
P/EPS 73.72 25.00 375.00 1.23 -21.33 -7.71 -27.04 -
EY 1.36 4.00 0.27 81.60 -4.69 -12.98 -3.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.01 0.72 0.34 0.51 0.40 0.55 2.55%

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