[MULPHA] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -98.73%
YoY- -99.27%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 569,732 1,069,060 844,752 765,048 1,352,368 705,624 688,036 -3.09%
PBT -75,752 27,760 120,196 8,304 657,124 -34,968 -69,352 1.48%
Tax 37,744 -14,124 -35,240 -1,640 -145,160 -2,716 -1,904 -
NP -38,008 13,636 84,956 6,664 511,964 -37,684 -71,256 -9.93%
-
NP to SH -48,132 18,452 87,612 3,740 511,964 -37,684 -71,256 -6.32%
-
Tax Rate - 50.88% 29.32% 19.75% 22.09% - - -
Total Cost 607,740 1,055,424 759,796 758,384 840,404 743,308 759,292 -3.63%
-
Net Worth 2,005,500 2,140,905 2,178,524 1,951,812 1,819,479 1,582,727 1,366,186 6.60%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 2,005,500 2,140,905 2,178,524 1,951,812 1,819,479 1,582,727 1,366,186 6.60%
NOSH 1,179,705 1,182,820 1,177,580 1,168,750 1,254,813 1,256,133 1,339,398 -2.09%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin -6.67% 1.28% 10.06% 0.87% 37.86% -5.34% -10.36% -
ROE -2.40% 0.86% 4.02% 0.19% 28.14% -2.38% -5.22% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 48.29 90.38 71.74 65.46 107.77 56.17 51.37 -1.02%
EPS -3.76 1.56 7.44 0.32 40.80 -3.00 -5.32 -5.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.81 1.85 1.67 1.45 1.26 1.02 8.87%
Adjusted Per Share Value based on latest NOSH - 1,168,750
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 178.25 334.48 264.30 239.36 423.12 220.77 215.27 -3.09%
EPS -15.06 5.77 27.41 1.17 160.18 -11.79 -22.29 -6.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.2747 6.6983 6.816 6.1067 5.6927 4.9519 4.2744 6.60%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.28 0.91 1.87 0.69 0.61 0.76 0.38 -
P/RPS 0.58 1.01 2.61 1.05 0.57 1.35 0.74 -3.97%
P/EPS -6.86 58.33 25.13 215.63 1.50 -25.33 -7.14 -0.66%
EY -14.57 1.71 3.98 0.46 66.89 -3.95 -14.00 0.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.50 1.01 0.41 0.42 0.60 0.37 -13.02%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 22/05/09 21/05/08 24/05/07 29/05/06 20/05/05 21/05/04 27/05/03 -
Price 0.50 1.15 1.86 1.20 0.50 0.64 0.41 -
P/RPS 1.04 1.27 2.59 1.83 0.46 1.14 0.80 4.46%
P/EPS -12.25 73.72 25.00 375.00 1.23 -21.33 -7.71 8.01%
EY -8.16 1.36 4.00 0.27 81.60 -4.69 -12.98 -7.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.64 1.01 0.72 0.34 0.51 0.40 -5.21%

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