[MULPHA] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 60.33%
YoY- 2242.57%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 988,625 981,705 903,104 844,752 846,633 800,120 829,578 12.36%
PBT 127,387 106,920 81,510 120,196 55,734 -6,281 13,316 348.79%
Tax -7,668 -1,061 -1,346 -35,240 2,592 10,009 3,898 -
NP 119,719 105,858 80,164 84,956 58,326 3,728 17,214 263.06%
-
NP to SH 120,192 99,326 77,546 87,612 54,645 -5,736 12,386 353.06%
-
Tax Rate 6.02% 0.99% 1.65% 29.32% -4.65% - -29.27% -
Total Cost 868,906 875,846 822,940 759,796 788,307 796,392 812,364 4.57%
-
Net Worth 2,380,276 2,430,505 2,348,396 2,178,524 2,163,063 2,067,349 2,036,544 10.92%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 2,380,276 2,430,505 2,348,396 2,178,524 2,163,063 2,067,349 2,036,544 10.92%
NOSH 1,214,426 1,215,252 1,223,122 1,177,580 1,195,062 1,194,999 1,190,961 1.30%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.11% 10.78% 8.88% 10.06% 6.89% 0.47% 2.08% -
ROE 5.05% 4.09% 3.30% 4.02% 2.53% -0.28% 0.61% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 81.41 80.78 73.84 71.74 70.84 66.96 69.66 10.91%
EPS 9.90 8.17 6.34 7.44 4.58 -0.48 1.04 347.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 2.00 1.92 1.85 1.81 1.73 1.71 9.49%
Adjusted Per Share Value based on latest NOSH - 1,177,580
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 317.56 315.33 290.09 271.34 271.95 257.01 266.47 12.36%
EPS 38.61 31.90 24.91 28.14 17.55 -1.84 3.98 352.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.6457 7.807 7.5433 6.9977 6.948 6.6406 6.5416 10.92%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.56 1.42 1.78 1.87 1.38 1.19 1.15 -
P/RPS 1.92 1.76 2.41 2.61 1.95 1.78 1.65 10.60%
P/EPS 15.76 17.37 28.08 25.13 30.18 -247.92 110.58 -72.61%
EY 6.34 5.76 3.56 3.98 3.31 -0.40 0.90 266.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.71 0.93 1.01 0.76 0.69 0.67 12.51%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 23/11/07 27/08/07 24/05/07 28/02/07 24/11/06 25/08/06 -
Price 1.00 1.46 1.45 1.86 1.69 1.41 1.20 -
P/RPS 1.23 1.81 1.96 2.59 2.39 2.11 1.72 -19.98%
P/EPS 10.10 17.86 22.87 25.00 36.96 -293.75 115.38 -80.19%
EY 9.90 5.60 4.37 4.00 2.71 -0.34 0.87 403.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.73 0.76 1.01 0.93 0.82 0.70 -18.98%

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