[MULPHA] QoQ Cumulative Quarter 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- 105.93%
YoY- 103.77%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 338,092 1,324,373 876,653 449,692 176,406 966,100 584,259 -30.53%
PBT 164,281 95,089 24,229 12,743 -8,742 105,915 41,410 150.39%
Tax -36,290 -19,679 -21,189 -12,184 -679 -28,732 -23,585 33.24%
NP 127,991 75,410 3,040 559 -9,421 77,183 17,825 271.74%
-
NP to SH 127,991 75,410 3,040 559 -9,421 77,183 17,825 271.74%
-
Tax Rate 22.09% 20.70% 87.45% 95.61% - 27.13% 56.95% -
Total Cost 210,101 1,248,963 873,613 449,133 185,827 888,917 566,434 -48.34%
-
Net Worth 1,819,479 1,883,846 1,570,666 1,690,975 1,582,727 1,663,414 1,489,850 14.23%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 1,819,479 1,883,846 1,570,666 1,690,975 1,582,727 1,663,414 1,489,850 14.23%
NOSH 1,254,813 1,255,897 1,266,666 1,397,500 1,256,133 1,320,170 1,330,223 -3.81%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 37.86% 5.69% 0.35% 0.12% -5.34% 7.99% 3.05% -
ROE 7.03% 4.00% 0.19% 0.03% -0.60% 4.64% 1.20% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 26.94 105.45 69.21 32.18 14.04 73.18 43.92 -27.78%
EPS 10.20 6.01 0.24 0.04 -0.75 5.85 1.34 286.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.50 1.24 1.21 1.26 1.26 1.12 18.76%
Adjusted Per Share Value based on latest NOSH - 1,247,499
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 105.78 414.36 274.28 140.70 55.19 302.27 182.80 -30.53%
EPS 40.04 23.59 0.95 0.17 -2.95 24.15 5.58 271.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6927 5.8941 4.9142 5.2906 4.9519 5.2044 4.6613 14.24%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.61 0.65 0.67 0.62 0.76 0.47 0.45 -
P/RPS 2.26 0.62 0.97 1.93 5.41 0.64 1.02 69.87%
P/EPS 5.98 10.83 279.17 1,550.00 -101.33 8.04 33.58 -68.31%
EY 16.72 9.24 0.36 0.06 -0.99 12.44 2.98 215.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.54 0.51 0.60 0.37 0.40 3.30%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 20/05/05 25/02/05 29/11/04 27/08/04 21/05/04 27/02/04 21/11/03 -
Price 0.50 0.62 0.67 0.66 0.64 0.67 0.47 -
P/RPS 1.86 0.59 0.97 2.05 4.56 0.92 1.07 44.52%
P/EPS 4.90 10.33 279.17 1,650.00 -85.33 11.46 35.07 -73.04%
EY 20.40 9.68 0.36 0.06 -1.17 8.73 2.85 270.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.41 0.54 0.55 0.51 0.53 0.42 -13.12%

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