[MULPHA] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 19.38%
YoY- -447.28%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 223,527 191,262 309,627 227,272 358,037 338,092 449,389 -37.30%
PBT 5,396 2,076 212,704 -5,159 -2,923 164,281 77,874 -83.21%
Tax 1,545 -410 -30,701 1,571 -4,861 -36,290 -9,579 -
NP 6,941 1,666 182,003 -3,588 -7,784 127,991 68,295 -78.31%
-
NP to SH 5,258 935 185,658 -8,616 -10,687 127,991 68,295 -81.98%
-
Tax Rate -28.63% 19.75% 14.43% - - 22.09% 12.30% -
Total Cost 216,586 189,596 127,624 230,860 365,821 210,101 381,094 -31.45%
-
Net Worth 2,043,450 1,951,812 1,248,338 1,785,634 1,797,930 1,819,479 1,694,820 13.32%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 2,043,450 1,951,812 1,248,338 1,785,634 1,797,930 1,819,479 1,694,820 13.32%
NOSH 1,195,000 1,168,750 1,248,338 1,248,695 1,257,294 1,254,813 1,255,422 -3.24%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.11% 0.87% 58.78% -1.58% -2.17% 37.86% 15.20% -
ROE 0.26% 0.05% 14.87% -0.48% -0.59% 7.03% 4.03% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 18.71 16.36 24.80 18.20 28.48 26.94 35.80 -35.19%
EPS 0.44 0.08 14.88 -0.69 -0.85 10.20 5.44 -81.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.67 1.00 1.43 1.43 1.45 1.35 17.11%
Adjusted Per Share Value based on latest NOSH - 1,248,695
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 71.80 61.44 99.46 73.00 115.01 108.60 144.35 -37.30%
EPS 1.69 0.30 59.64 -2.77 -3.43 41.11 21.94 -81.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.5638 6.2694 4.0098 5.7357 5.7751 5.8444 5.4439 13.32%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.15 0.69 0.60 0.60 0.53 0.61 0.65 -
P/RPS 6.15 4.22 2.42 3.30 1.86 2.26 1.82 125.68%
P/EPS 261.36 862.50 4.03 -86.96 -62.35 5.98 11.95 686.50%
EY 0.38 0.12 24.79 -1.15 -1.60 16.72 8.37 -87.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.41 0.60 0.42 0.37 0.42 0.48 24.97%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 29/05/06 24/02/06 25/11/05 25/08/05 20/05/05 25/02/05 -
Price 1.20 1.20 0.68 0.60 0.59 0.50 0.62 -
P/RPS 6.42 7.33 2.74 3.30 2.07 1.86 1.73 140.27%
P/EPS 272.73 1,500.00 4.57 -86.96 -69.41 4.90 11.40 735.11%
EY 0.37 0.07 21.87 -1.15 -1.44 20.40 8.77 -87.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.72 0.68 0.42 0.41 0.34 0.46 32.40%

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