[MULPHA] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -75.14%
YoY- -92.41%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 284,727 185,301 227,272 426,961 226,043 329,202 232,680 3.42%
PBT 39,435 -11,369 -5,159 11,486 56,605 6,807 4,913 41.47%
Tax -123 5,558 1,571 -9,005 -23,936 -6,844 -2,241 -38.33%
NP 39,312 -5,811 -3,588 2,481 32,669 -37 2,672 56.50%
-
NP to SH 35,722 -10,495 -8,616 2,481 32,669 -37 2,672 54.02%
-
Tax Rate 0.31% - - 78.40% 42.29% 100.54% 45.61% -
Total Cost 245,415 191,112 230,860 424,480 193,374 329,239 230,008 1.08%
-
Net Worth 2,430,067 2,063,221 1,785,634 1,538,219 1,493,439 1,382,105 1,265,684 11.47%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 2,430,067 2,063,221 1,785,634 1,538,219 1,493,439 1,382,105 1,265,684 11.47%
NOSH 1,215,033 1,192,613 1,248,695 1,240,499 1,333,428 1,382,105 1,406,315 -2.40%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 13.81% -3.14% -1.58% 0.58% 14.45% -0.01% 1.15% -
ROE 1.47% -0.51% -0.48% 0.16% 2.19% 0.00% 0.21% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 23.43 15.54 18.20 34.42 16.95 23.82 16.55 5.96%
EPS 2.94 -0.88 -0.69 0.20 2.45 0.00 0.19 57.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.73 1.43 1.24 1.12 1.00 0.90 14.22%
Adjusted Per Share Value based on latest NOSH - 1,240,499
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 89.08 57.98 71.11 133.58 70.72 103.00 72.80 3.41%
EPS 11.18 -3.28 -2.70 0.78 10.22 -0.01 0.84 53.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.603 6.4553 5.5868 4.8127 4.6726 4.3242 3.96 11.47%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 1.42 1.19 0.60 0.67 0.45 0.40 0.29 -
P/RPS 6.06 7.66 3.30 1.95 2.65 1.68 1.75 22.98%
P/EPS 48.30 -135.23 -86.96 335.00 18.37 -14,941.68 152.63 -17.44%
EY 2.07 -0.74 -1.15 0.30 5.44 -0.01 0.66 20.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.69 0.42 0.54 0.40 0.40 0.32 14.19%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/11/07 24/11/06 25/11/05 29/11/04 21/11/03 26/11/02 29/11/01 -
Price 1.46 1.41 0.60 0.67 0.47 0.42 0.42 -
P/RPS 6.23 9.07 3.30 1.95 2.77 1.76 2.54 16.12%
P/EPS 49.66 -160.23 -86.96 335.00 19.18 -15,688.76 221.05 -22.02%
EY 2.01 -0.62 -1.15 0.30 5.21 -0.01 0.45 28.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.82 0.42 0.54 0.42 0.42 0.47 7.61%

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