[MULPHA] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 578.91%
YoY- 1458.57%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,233,028 1,231,201 1,392,258 1,352,368 1,324,373 1,168,870 899,384 23.33%
PBT 368,903 208,265 322,716 657,124 95,089 32,305 25,486 491.05%
Tax -67,913 -49,616 -77,566 -145,160 -19,679 -28,252 -24,368 97.67%
NP 300,990 158,649 245,150 511,964 75,410 4,053 1,118 4027.11%
-
NP to SH 294,346 144,917 234,608 511,964 75,410 4,053 1,118 3966.32%
-
Tax Rate 18.41% 23.82% 24.04% 22.09% 20.70% 87.45% 95.61% -
Total Cost 932,038 1,072,552 1,147,108 840,404 1,248,963 1,164,817 898,266 2.48%
-
Net Worth 1,984,606 1,786,480 1,794,061 1,819,479 1,883,846 1,570,666 1,690,975 11.23%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,984,606 1,786,480 1,794,061 1,819,479 1,883,846 1,570,666 1,690,975 11.23%
NOSH 1,248,180 1,249,287 1,254,588 1,254,813 1,255,897 1,266,666 1,397,500 -7.23%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 24.41% 12.89% 17.61% 37.86% 5.69% 0.35% 0.12% -
ROE 14.83% 8.11% 13.08% 28.14% 4.00% 0.26% 0.07% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 98.79 98.55 110.97 107.77 105.45 92.28 64.36 32.96%
EPS 23.58 11.60 18.70 40.80 6.01 0.32 0.08 4283.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.43 1.43 1.45 1.50 1.24 1.21 19.91%
Adjusted Per Share Value based on latest NOSH - 1,254,813
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 396.06 395.48 447.21 434.40 425.40 375.45 288.89 23.33%
EPS 94.55 46.55 75.36 164.45 24.22 1.30 0.36 3959.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3748 5.7384 5.7627 5.8444 6.0511 5.0452 5.4316 11.23%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.60 0.60 0.53 0.61 0.65 0.67 0.62 -
P/RPS 0.61 0.61 0.48 0.57 0.62 0.73 0.96 -26.02%
P/EPS 2.54 5.17 2.83 1.50 10.83 209.38 775.00 -97.77%
EY 39.30 19.33 35.28 66.89 9.24 0.48 0.13 4357.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.37 0.42 0.43 0.54 0.51 -17.76%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 25/11/05 25/08/05 20/05/05 25/02/05 29/11/04 27/08/04 -
Price 0.68 0.60 0.59 0.50 0.62 0.67 0.66 -
P/RPS 0.69 0.61 0.53 0.46 0.59 0.73 1.03 -23.38%
P/EPS 2.88 5.17 3.16 1.23 10.33 209.38 825.00 -97.67%
EY 34.68 19.33 31.69 81.60 9.68 0.48 0.12 4226.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.41 0.34 0.41 0.54 0.55 -15.09%

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