[MULPHA] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 8.17%
YoY- 632.58%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 883,396 951,688 1,572,479 1,056,394 1,069,840 1,023,677 878,098 0.10%
PBT 93,747 215,017 250,718 132,984 12,500 112,545 -10,425 -
Tax -3,946 -27,995 -59,735 -40,219 -29,918 -45,442 12,256 -
NP 89,801 187,022 190,983 92,765 -17,418 67,103 1,831 91.26%
-
NP to SH 87,225 183,235 188,080 92,765 -17,418 67,103 -43,253 -
-
Tax Rate 4.21% 13.02% 23.83% 30.24% 239.34% 40.38% - -
Total Cost 793,595 764,666 1,381,496 963,629 1,087,258 956,574 876,267 -1.63%
-
Net Worth 2,347,130 2,043,450 1,797,930 1,509,475 1,444,500 1,395,926 1,267,615 10.80%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 2,347,130 2,043,450 1,797,930 1,509,475 1,444,500 1,395,926 1,267,615 10.80%
NOSH 1,222,463 1,195,000 1,257,294 1,247,499 1,350,000 1,382,105 1,408,461 -2.33%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 10.17% 19.65% 12.15% 8.78% -1.63% 6.56% 0.21% -
ROE 3.72% 8.97% 10.46% 6.15% -1.21% 4.81% -3.41% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 72.26 79.64 125.07 84.68 79.25 74.07 62.34 2.49%
EPS 7.14 15.33 14.96 7.44 -1.29 4.86 -3.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.71 1.43 1.21 1.07 1.01 0.90 13.45%
Adjusted Per Share Value based on latest NOSH - 1,247,499
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 276.39 297.76 491.99 330.52 334.72 320.28 274.73 0.10%
EPS 27.29 57.33 58.85 29.02 -5.45 20.99 -13.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.3435 6.3934 5.6252 4.7227 4.5195 4.3675 3.966 10.80%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.78 1.15 0.53 0.62 0.42 0.51 0.33 -
P/RPS 2.46 1.44 0.42 0.73 0.53 0.69 0.53 29.13%
P/EPS 24.95 7.50 3.54 8.34 -32.55 10.50 -10.75 -
EY 4.01 13.33 28.22 11.99 -3.07 9.52 -9.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.67 0.37 0.51 0.39 0.50 0.37 16.59%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 25/08/06 25/08/05 27/08/04 26/08/03 27/08/02 29/08/01 -
Price 1.45 1.20 0.59 0.66 0.47 0.50 0.37 -
P/RPS 2.01 1.51 0.47 0.78 0.59 0.68 0.59 22.65%
P/EPS 20.32 7.83 3.94 8.88 -36.43 10.30 -12.05 -
EY 4.92 12.78 25.35 11.27 -2.75 9.71 -8.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.70 0.41 0.55 0.44 0.50 0.41 10.82%

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