[MULPHA] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -7.35%
YoY- 3475.26%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 629,540 736,279 600,090 923,401 876,653 584,259 708,695 -1.95%
PBT 16,785 80,190 -4,711 156,199 24,229 41,410 21,554 -4.07%
Tax 3,869 -796 7,507 -37,212 -21,189 -23,585 -23,078 -
NP 20,654 79,394 2,796 118,987 3,040 17,825 -1,524 -
-
NP to SH 14,267 74,495 -4,302 108,688 3,040 17,825 -1,524 -
-
Tax Rate -23.05% 0.99% - 23.82% 87.45% 56.95% 107.07% -
Total Cost 608,886 656,885 597,294 804,414 873,613 566,434 710,219 -2.53%
-
Net Worth 2,282,719 2,430,505 2,067,349 1,786,480 1,570,666 1,489,850 1,385,454 8.67%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 2,282,719 2,430,505 2,067,349 1,786,480 1,570,666 1,489,850 1,385,454 8.67%
NOSH 1,188,916 1,215,252 1,194,999 1,249,287 1,266,666 1,330,223 1,385,454 -2.51%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 3.28% 10.78% 0.47% 12.89% 0.35% 3.05% -0.22% -
ROE 0.63% 3.07% -0.21% 6.08% 0.19% 1.20% -0.11% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 52.95 60.59 50.22 73.91 69.21 43.92 51.15 0.57%
EPS 1.20 6.13 -0.36 8.70 0.24 1.34 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 2.00 1.73 1.43 1.24 1.12 1.00 11.47%
Adjusted Per Share Value based on latest NOSH - 1,248,695
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 196.97 230.36 187.75 288.91 274.28 182.80 221.73 -1.95%
EPS 4.46 23.31 -1.35 34.01 0.95 5.58 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.142 7.6044 6.4682 5.5894 4.9142 4.6613 4.3347 8.67%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.94 1.42 1.19 0.60 0.67 0.45 0.40 -
P/RPS 1.78 2.34 2.37 0.81 0.97 1.02 0.78 14.72%
P/EPS 78.33 23.16 -330.56 6.90 279.17 33.58 -363.64 -
EY 1.28 4.32 -0.30 14.50 0.36 2.98 -0.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.71 0.69 0.42 0.54 0.40 0.40 3.43%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 21/11/08 23/11/07 24/11/06 25/11/05 29/11/04 21/11/03 26/11/02 -
Price 0.43 1.46 1.41 0.60 0.67 0.47 0.42 -
P/RPS 0.81 2.41 2.81 0.81 0.97 1.07 0.82 -0.20%
P/EPS 35.83 23.82 -391.67 6.90 279.17 35.07 -381.82 -
EY 2.79 4.20 -0.26 14.50 0.36 2.85 -0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.73 0.82 0.42 0.54 0.42 0.42 -10.20%

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