[MULPHA] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -299.6%
YoY- -21.81%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 240,364 211,188 246,543 185,301 223,527 191,262 309,627 -15.57%
PBT 14,622 30,049 60,445 -11,369 5,396 2,076 212,704 -83.30%
Tax 4,221 -8,810 -4,915 5,558 1,545 -410 -30,701 -
NP 18,843 21,239 55,530 -5,811 6,941 1,666 182,003 -78.04%
-
NP to SH 16,870 21,903 58,947 -10,495 5,258 935 185,658 -79.87%
-
Tax Rate -28.87% 29.32% 8.13% - -28.63% 19.75% 14.43% -
Total Cost 221,521 189,949 191,013 191,112 216,586 189,596 127,624 44.57%
-
Net Worth 2,347,130 2,178,524 1,195,058 2,063,221 2,043,450 1,951,812 1,248,338 52.51%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 2,347,130 2,178,524 1,195,058 2,063,221 2,043,450 1,951,812 1,248,338 52.51%
NOSH 1,222,463 1,177,580 1,195,058 1,192,613 1,195,000 1,168,750 1,248,338 -1.39%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 7.84% 10.06% 22.52% -3.14% 3.11% 0.87% 58.78% -
ROE 0.72% 1.01% 4.93% -0.51% 0.26% 0.05% 14.87% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 19.66 17.93 20.63 15.54 18.71 16.36 24.80 -14.38%
EPS 1.38 1.86 4.94 -0.88 0.44 0.08 14.88 -79.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.85 1.00 1.73 1.71 1.67 1.00 54.66%
Adjusted Per Share Value based on latest NOSH - 1,192,613
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 77.21 67.84 79.19 59.52 71.80 61.44 99.46 -15.57%
EPS 5.42 7.04 18.93 -3.37 1.69 0.30 59.64 -79.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.5392 6.9977 3.8387 6.6273 6.5638 6.2694 4.0098 52.51%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.78 1.87 1.38 1.19 1.15 0.69 0.60 -
P/RPS 9.05 10.43 6.69 7.66 6.15 4.22 2.42 141.51%
P/EPS 128.99 100.54 27.98 -135.23 261.36 862.50 4.03 914.51%
EY 0.78 0.99 3.57 -0.74 0.38 0.12 24.79 -90.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.01 1.38 0.69 0.67 0.41 0.60 34.04%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 24/05/07 28/02/07 24/11/06 25/08/06 29/05/06 24/02/06 -
Price 1.45 1.86 1.69 1.41 1.20 1.20 0.68 -
P/RPS 7.37 10.37 8.19 9.07 6.42 7.33 2.74 93.76%
P/EPS 105.07 100.00 34.26 -160.23 272.73 1,500.00 4.57 713.20%
EY 0.95 1.00 2.92 -0.62 0.37 0.07 21.87 -87.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.01 1.69 0.82 0.70 0.72 0.68 7.71%

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