[MULPHA] QoQ Cumulative 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- -59.92%
YoY- 2242.57%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 988,625 736,279 451,552 211,188 846,633 600,090 414,789 78.14%
PBT 127,387 80,190 40,755 30,049 55,734 -4,711 6,658 611.51%
Tax -7,668 -796 -673 -8,810 2,592 7,507 1,949 -
NP 119,719 79,394 40,082 21,239 58,326 2,796 8,607 475.60%
-
NP to SH 120,192 74,495 38,773 21,903 54,645 -4,302 6,193 618.29%
-
Tax Rate 6.02% 0.99% 1.65% 29.32% -4.65% - -29.27% -
Total Cost 868,906 656,885 411,470 189,949 788,307 597,294 406,182 65.79%
-
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% 3.07% 1.65% 1.01% 2.53% -0.21% 0.30% -
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 60.59 36.92 17.93 70.84 50.22 34.83 75.85%
EPS 9.90 6.13 3.17 1.86 4.58 -0.36 0.52 609.18%
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 309.31 230.36 141.28 66.08 264.89 187.75 129.78 78.14%
EPS 37.60 23.31 12.13 6.85 17.10 -1.35 1.94 617.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.4473 7.6044 7.3475 6.816 6.7677 6.4682 6.3718 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 2.34 4.82 10.43 1.95 2.37 3.30 -30.23%
P/EPS 15.76 23.16 56.15 100.54 30.18 -330.56 221.15 -82.72%
EY 6.34 4.32 1.78 0.99 3.31 -0.30 0.45 480.53%
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 2.41 3.93 10.37 2.39 2.81 3.45 -49.62%
P/EPS 10.10 23.82 45.74 100.00 36.96 -391.67 230.77 -87.50%
EY 9.90 4.20 2.19 1.00 2.71 -0.26 0.43 704.69%
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