[MULPHA] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -8.35%
YoY- 20884.62%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 512,596 451,552 414,789 696,129 449,692 358,216 379,493 5.13%
PBT 48,951 40,755 6,658 161,358 12,743 -15,195 14,747 22.11%
Tax -3,749 -673 1,949 -38,783 -12,184 351 -14,747 -20.39%
NP 45,202 40,082 8,607 122,575 559 -14,844 0 -
-
NP to SH 43,194 38,773 6,193 117,304 559 -14,844 -1,487 -
-
Tax Rate 7.66% 1.65% -29.27% 24.04% 95.61% - 100.00% -
Total Cost 467,394 411,470 406,182 573,554 449,133 373,060 379,493 3.52%
-
Net Worth 2,469,933 2,348,396 2,036,544 1,794,061 1,690,975 1,430,908 1,365,336 10.37%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 2,469,933 2,348,396 2,036,544 1,794,061 1,690,975 1,430,908 1,365,336 10.37%
NOSH 1,193,204 1,223,122 1,190,961 1,254,588 1,397,500 1,337,297 1,351,818 -2.05%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 8.82% 8.88% 2.08% 17.61% 0.12% -4.14% 0.00% -
ROE 1.75% 1.65% 0.30% 6.54% 0.03% -1.04% -0.11% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 42.96 36.92 34.83 55.49 32.18 26.79 28.07 7.34%
EPS 3.62 3.17 0.52 9.35 0.04 -1.11 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.92 1.71 1.43 1.21 1.07 1.01 12.69%
Adjusted Per Share Value based on latest NOSH - 1,257,294
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 160.38 141.28 129.78 217.80 140.70 112.08 118.73 5.13%
EPS 13.51 12.13 1.94 36.70 0.17 -4.64 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.7278 7.3475 6.3718 5.6131 5.2906 4.4769 4.2718 10.37%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.21 1.78 1.15 0.53 0.62 0.42 0.51 -
P/RPS 2.82 4.82 3.30 0.96 1.93 1.57 1.82 7.56%
P/EPS 33.43 56.15 221.15 5.67 1,550.00 -37.84 -463.64 -
EY 2.99 1.78 0.45 17.64 0.06 -2.64 -0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.93 0.67 0.37 0.51 0.39 0.50 2.50%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 20/08/08 27/08/07 25/08/06 25/08/05 27/08/04 26/08/03 27/08/02 -
Price 1.15 1.45 1.20 0.59 0.66 0.47 0.50 -
P/RPS 2.68 3.93 3.45 1.06 2.05 1.75 1.78 7.05%
P/EPS 31.77 45.74 230.77 6.31 1,650.00 -42.34 -454.55 -
EY 3.15 2.19 0.43 15.85 0.06 -2.36 -0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.76 0.70 0.41 0.55 0.44 0.50 1.90%

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