[MULPHA] QoQ Cumulative 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- 69.73%
YoY- 1458.57%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,233,028 923,401 696,129 338,092 1,324,373 876,653 449,692 95.54%
PBT 368,903 156,199 161,358 164,281 95,089 24,229 12,743 837.05%
Tax -67,913 -37,212 -38,783 -36,290 -19,679 -21,189 -12,184 213.38%
NP 300,990 118,987 122,575 127,991 75,410 3,040 559 6443.12%
-
NP to SH 294,346 108,688 117,304 127,991 75,410 3,040 559 6346.74%
-
Tax Rate 18.41% 23.82% 24.04% 22.09% 20.70% 87.45% 95.61% -
Total Cost 932,038 804,414 573,554 210,101 1,248,963 873,613 449,133 62.47%
-
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% 6.08% 6.54% 7.03% 4.00% 0.19% 0.03% -
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 73.91 55.49 26.94 105.45 69.21 32.18 110.79%
EPS 23.58 8.70 9.35 10.20 6.01 0.24 0.04 6849.32%
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 396.06 296.61 223.60 108.60 425.40 281.59 144.45 95.53%
EPS 94.55 34.91 37.68 41.11 24.22 0.98 0.18 6336.31%
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 0.81 0.96 2.26 0.62 0.97 1.93 -53.50%
P/EPS 2.54 6.90 5.67 5.98 10.83 279.17 1,550.00 -98.59%
EY 39.30 14.50 17.64 16.72 9.24 0.36 0.06 7353.57%
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 0.81 1.06 1.86 0.59 0.97 2.05 -51.51%
P/EPS 2.88 6.90 6.31 4.90 10.33 279.17 1,650.00 -98.53%
EY 34.68 14.50 15.85 20.40 9.68 0.36 0.06 6758.89%
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