[MULPHA] QoQ TTM 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- 192.63%
YoY- 143.42%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM 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 1,372,790 1,572,479 1,487,728 1,326,042 1,257,312 1,056,394 10.82%
PBT 368,903 234,073 250,718 275,126 102,103 87,865 132,984 97.06%
Tax -70,281 -49,159 -59,735 -66,379 -30,768 -25,288 -40,219 44.93%
NP 298,622 184,914 190,983 208,747 71,335 62,577 92,765 117.55%
-
NP to SH 294,346 176,983 188,080 208,747 71,335 62,577 92,765 115.47%
-
Tax Rate 19.05% 21.00% 23.83% 24.13% 30.13% 28.78% 30.24% -
Total Cost 934,406 1,187,876 1,381,496 1,278,981 1,254,707 1,194,735 963,629 -2.02%
-
Net Worth 1,248,338 1,785,634 1,797,930 1,819,479 1,694,820 1,538,219 1,509,475 -11.86%
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 1,248,338 1,785,634 1,797,930 1,819,479 1,694,820 1,538,219 1,509,475 -11.86%
NOSH 1,248,338 1,248,695 1,257,294 1,254,813 1,255,422 1,240,499 1,247,499 0.04%
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 24.22% 13.47% 12.15% 14.03% 5.38% 4.98% 8.78% -
ROE 23.58% 9.91% 10.46% 11.47% 4.21% 4.07% 6.15% -
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 98.77 109.94 125.07 118.56 105.63 101.36 84.68 10.77%
EPS 23.58 14.17 14.96 16.64 5.68 5.04 7.44 115.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.43 1.43 1.45 1.35 1.24 1.21 -11.90%
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 396.06 440.96 505.10 477.87 425.94 403.86 339.33 10.82%
EPS 94.55 56.85 60.41 67.05 22.91 20.10 29.80 115.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0098 5.7357 5.7751 5.8444 5.4439 4.9409 4.8486 -11.86%
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 0.55 0.42 0.51 0.62 0.66 0.73 -11.25%
P/EPS 2.54 4.23 3.54 3.67 11.44 13.28 8.34 -54.63%
EY 39.30 23.62 28.22 27.27 8.74 7.53 11.99 120.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.42 0.37 0.42 0.48 0.54 0.51 11.41%
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 0.55 0.47 0.42 0.59 0.66 0.78 -7.82%
P/EPS 2.88 4.23 3.94 3.01 10.91 13.28 8.88 -52.69%
EY 34.68 23.62 25.35 33.27 9.16 7.53 11.27 111.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.42 0.41 0.34 0.46 0.54 0.55 15.14%

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