[MULPHA] YoY 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- -108.35%
YoY- -207.08%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 245,331 240,364 223,527 358,037 273,286 186,207 195,381 3.86%
PBT 42,011 14,622 5,396 -2,923 21,485 2,143 19,257 13.87%
Tax -218 4,221 1,545 -4,861 -11,505 827 -14,005 -49.99%
NP 41,793 18,843 6,941 -7,784 9,980 2,970 5,252 41.25%
-
NP to SH 38,581 16,870 5,258 -10,687 9,980 2,970 5,252 39.38%
-
Tax Rate 0.52% -28.87% -28.63% - 53.55% -38.59% 72.73% -
Total Cost 203,538 221,521 216,586 365,821 263,306 183,237 190,129 1.14%
-
Net Worth 2,472,528 2,347,130 2,043,450 1,797,930 1,509,475 1,444,500 1,395,926 9.98%
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 2,472,528 2,347,130 2,043,450 1,797,930 1,509,475 1,444,500 1,395,926 9.98%
NOSH 1,194,458 1,222,463 1,195,000 1,257,294 1,247,499 1,350,000 1,382,105 -2.40%
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 17.04% 7.84% 3.11% -2.17% 3.65% 1.59% 2.69% -
ROE 1.56% 0.72% 0.26% -0.59% 0.66% 0.21% 0.38% -
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 20.54 19.66 18.71 28.48 21.91 13.79 14.14 6.41%
EPS 3.23 1.38 0.44 -0.85 0.80 0.22 0.38 42.81%
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 76.76 75.20 69.94 112.02 85.50 58.26 61.13 3.86%
EPS 12.07 5.28 1.65 -3.34 3.12 0.93 1.64 39.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.7359 7.3435 6.3934 5.6252 4.7227 4.5195 4.3675 9.98%
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 5.89 9.05 6.15 1.86 2.83 3.04 3.61 8.49%
P/EPS 37.46 128.99 261.36 -62.35 77.50 190.91 134.21 -19.14%
EY 2.67 0.78 0.38 -1.60 1.29 0.52 0.75 23.54%
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 5.60 7.37 6.42 2.07 3.01 3.41 3.54 7.93%
P/EPS 35.60 105.07 272.73 -69.41 82.50 213.64 131.58 -19.56%
EY 2.81 0.95 0.37 -1.44 1.21 0.47 0.76 24.32%
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