[MULPHA] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -15.08%
YoY- -125.96%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 951,688 1,572,479 1,056,394 1,069,840 1,023,677 878,098 854,345 1.81%
PBT 215,017 250,718 132,984 12,500 112,545 -10,425 22,363 45.79%
Tax -27,995 -59,735 -40,219 -29,918 -45,442 12,256 -8,101 22.94%
NP 187,022 190,983 92,765 -17,418 67,103 1,831 14,262 53.53%
-
NP to SH 183,235 188,080 92,765 -17,418 67,103 -43,253 5,333 80.25%
-
Tax Rate 13.02% 23.83% 30.24% 239.34% 40.38% - 36.23% -
Total Cost 764,666 1,381,496 963,629 1,087,258 956,574 876,267 840,083 -1.55%
-
Net Worth 2,043,450 1,797,930 1,509,475 1,444,500 1,395,926 1,267,615 1,102,994 10.81%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 2,043,450 1,797,930 1,509,475 1,444,500 1,395,926 1,267,615 1,102,994 10.81%
NOSH 1,195,000 1,257,294 1,247,499 1,350,000 1,382,105 1,408,461 1,050,470 2.17%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 19.65% 12.15% 8.78% -1.63% 6.56% 0.21% 1.67% -
ROE 8.97% 10.46% 6.15% -1.21% 4.81% -3.41% 0.48% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 79.64 125.07 84.68 79.25 74.07 62.34 81.33 -0.34%
EPS 15.33 14.96 7.44 -1.29 4.86 -3.07 0.51 76.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.43 1.21 1.07 1.01 0.90 1.05 8.46%
Adjusted Per Share Value based on latest NOSH - 1,350,000
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 297.76 491.99 330.52 334.72 320.28 274.73 267.30 1.81%
EPS 57.33 58.85 29.02 -5.45 20.99 -13.53 1.67 80.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3934 5.6252 4.7227 4.5195 4.3675 3.966 3.451 10.81%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.15 0.53 0.62 0.42 0.51 0.33 0.64 -
P/RPS 1.44 0.42 0.73 0.53 0.69 0.53 0.79 10.51%
P/EPS 7.50 3.54 8.34 -32.55 10.50 -10.75 126.06 -37.50%
EY 13.33 28.22 11.99 -3.07 9.52 -9.31 0.79 60.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.37 0.51 0.39 0.50 0.37 0.61 1.57%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 25/08/05 27/08/04 26/08/03 27/08/02 29/08/01 30/08/00 -
Price 1.20 0.59 0.66 0.47 0.50 0.37 0.52 -
P/RPS 1.51 0.47 0.78 0.59 0.68 0.59 0.64 15.37%
P/EPS 7.83 3.94 8.88 -36.43 10.30 -12.05 102.43 -34.84%
EY 12.78 25.35 11.27 -2.75 9.71 -8.30 0.98 53.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.41 0.55 0.44 0.50 0.41 0.50 5.76%

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