[MULPHA] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 406.03%
YoY- 2005.0%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 846,633 1,233,028 1,326,042 964,918 1,091,117 988,913 960,213 -2.07%
PBT 56,548 368,903 102,103 105,046 42,442 103,118 -5,736 -
Tax 1,778 -70,281 -30,768 -27,684 -46,503 -32,697 12,167 -27.41%
NP 58,326 298,622 71,335 77,362 -4,061 70,421 6,431 44.38%
-
NP to SH 54,645 294,346 71,335 77,362 -4,061 63,961 -41,122 -
-
Tax Rate -3.14% 19.05% 30.13% 26.35% 109.57% 31.71% - -
Total Cost 788,307 934,406 1,254,707 887,556 1,095,178 918,492 953,782 -3.12%
-
Net Worth 1,195,058 1,248,338 1,694,820 1,663,339 1,361,968 1,335,068 1,137,601 0.82%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,195,058 1,248,338 1,694,820 1,663,339 1,361,968 1,335,068 1,137,601 0.82%
NOSH 1,195,058 1,248,338 1,255,422 1,320,110 1,335,263 1,390,696 1,223,226 -0.38%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 6.89% 24.22% 5.38% 8.02% -0.37% 7.12% 0.67% -
ROE 4.57% 23.58% 4.21% 4.65% -0.30% 4.79% -3.61% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 70.84 98.77 105.63 73.09 81.72 71.11 78.50 -1.69%
EPS 4.57 23.58 5.68 5.86 -0.30 4.60 -3.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.35 1.26 1.02 0.96 0.93 1.21%
Adjusted Per Share Value based on latest NOSH - 1,320,110
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 264.89 385.78 414.88 301.90 341.38 309.40 300.43 -2.07%
EPS 17.10 92.09 22.32 24.20 -1.27 20.01 -12.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.739 3.9057 5.3026 5.2041 4.2612 4.1771 3.5593 0.82%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.38 0.60 0.65 0.47 0.40 0.38 0.35 -
P/RPS 1.95 0.61 0.62 0.64 0.49 0.53 0.45 27.66%
P/EPS 30.18 2.54 11.44 8.02 -131.52 8.26 -10.41 -
EY 3.31 39.30 8.74 12.47 -0.76 12.10 -9.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.60 0.48 0.37 0.39 0.40 0.38 23.96%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 24/02/06 25/02/05 27/02/04 25/02/03 28/02/02 27/02/01 -
Price 1.69 0.68 0.62 0.67 0.40 0.38 0.35 -
P/RPS 2.39 0.69 0.59 0.92 0.49 0.53 0.45 32.07%
P/EPS 36.96 2.88 10.91 11.43 -131.52 8.26 -10.41 -
EY 2.71 34.68 9.16 8.75 -0.76 12.10 -9.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.68 0.46 0.53 0.39 0.40 0.38 28.22%

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