[MULPHA] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 1052.67%
YoY- -81.44%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 981,705 903,104 844,752 846,633 800,120 829,578 765,048 18.06%
PBT 106,920 81,510 120,196 55,734 -6,281 13,316 8,304 448.49%
Tax -1,061 -1,346 -35,240 2,592 10,009 3,898 -1,640 -25.17%
NP 105,858 80,164 84,956 58,326 3,728 17,214 6,664 530.85%
-
NP to SH 99,326 77,546 87,612 54,645 -5,736 12,386 3,740 788.37%
-
Tax Rate 0.99% 1.65% 29.32% -4.65% - -29.27% 19.75% -
Total Cost 875,846 822,940 759,796 788,307 796,392 812,364 758,384 10.06%
-
Net Worth 2,430,505 2,348,396 2,178,524 2,163,063 2,067,349 2,036,544 1,951,812 15.73%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 2,430,505 2,348,396 2,178,524 2,163,063 2,067,349 2,036,544 1,951,812 15.73%
NOSH 1,215,252 1,223,122 1,177,580 1,195,062 1,194,999 1,190,961 1,168,750 2.63%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 10.78% 8.88% 10.06% 6.89% 0.47% 2.08% 0.87% -
ROE 4.09% 3.30% 4.02% 2.53% -0.28% 0.61% 0.19% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 80.78 73.84 71.74 70.84 66.96 69.66 65.46 15.03%
EPS 8.17 6.34 7.44 4.58 -0.48 1.04 0.32 765.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.92 1.85 1.81 1.73 1.71 1.67 12.76%
Adjusted Per Share Value based on latest NOSH - 1,195,058
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 315.33 290.09 271.34 271.95 257.01 266.47 245.74 18.06%
EPS 31.90 24.91 28.14 17.55 -1.84 3.98 1.20 788.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.807 7.5433 6.9977 6.948 6.6406 6.5416 6.2694 15.73%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.42 1.78 1.87 1.38 1.19 1.15 0.69 -
P/RPS 1.76 2.41 2.61 1.95 1.78 1.65 1.05 41.06%
P/EPS 17.37 28.08 25.13 30.18 -247.92 110.58 215.63 -81.31%
EY 5.76 3.56 3.98 3.31 -0.40 0.90 0.46 438.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.93 1.01 0.76 0.69 0.67 0.41 44.15%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 27/08/07 24/05/07 28/02/07 24/11/06 25/08/06 29/05/06 -
Price 1.46 1.45 1.86 1.69 1.41 1.20 1.20 -
P/RPS 1.81 1.96 2.59 2.39 2.11 1.72 1.83 -0.72%
P/EPS 17.86 22.87 25.00 36.96 -293.75 115.38 375.00 -86.83%
EY 5.60 4.37 4.00 2.71 -0.34 0.87 0.27 653.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.76 1.01 0.93 0.82 0.70 0.72 0.92%

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