[MULPHA] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 1154.41%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 846,633 1,233,028 1,324,373 966,100 1,090,293 975,035 960,213 -2.07%
PBT 55,734 368,903 95,089 105,915 38,527 103,118 -5,736 -
Tax 2,592 -67,913 -19,679 -28,732 -45,847 -39,156 5,736 -12.39%
NP 58,326 300,990 75,410 77,183 -7,320 63,962 0 -
-
NP to SH 54,645 294,346 75,410 77,183 -7,320 63,962 -41,122 -
-
Tax Rate -4.65% 18.41% 20.70% 27.13% 119.00% 37.97% - -
Total Cost 788,307 932,038 1,248,963 888,917 1,097,613 911,073 960,213 -3.23%
-
Net Worth 2,163,063 1,984,606 1,883,846 1,663,414 1,353,666 1,334,859 1,138,198 11.28%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 2,163,063 1,984,606 1,883,846 1,663,414 1,353,666 1,334,859 1,138,198 11.28%
NOSH 1,195,062 1,248,180 1,255,897 1,320,170 1,353,666 1,390,478 1,223,869 -0.39%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 6.89% 24.41% 5.69% 7.99% -0.67% 6.56% 0.00% -
ROE 2.53% 14.83% 4.00% 4.64% -0.54% 4.79% -3.61% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 70.84 98.79 105.45 73.18 80.54 70.12 78.46 -1.68%
EPS 4.58 23.58 6.01 5.85 -0.54 4.60 -3.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.59 1.50 1.26 1.00 0.96 0.93 11.73%
Adjusted Per Share Value based on latest NOSH - 1,320,110
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 264.89 385.78 414.36 302.27 341.12 305.06 300.43 -2.07%
EPS 17.10 92.09 23.59 24.15 -2.29 20.01 -12.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.7677 6.2093 5.8941 5.2044 4.2353 4.1764 3.5611 11.28%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.38 0.60 0.65 0.47 0.40 0.38 0.35 -
P/RPS 1.95 0.61 0.62 0.64 0.50 0.54 0.45 27.66%
P/EPS 30.18 2.54 10.83 8.04 -73.97 8.26 -10.42 -
EY 3.31 39.30 9.24 12.44 -1.35 12.11 -9.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.38 0.43 0.37 0.40 0.40 0.38 12.24%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 24/02/06 25/02/05 27/02/04 25/02/03 28/02/02 27/02/01 -
Price 1.69 0.68 0.62 0.67 0.40 0.38 0.35 -
P/RPS 2.39 0.69 0.59 0.92 0.50 0.54 0.45 32.07%
P/EPS 36.96 2.88 10.33 11.46 -73.97 8.26 -10.42 -
EY 2.71 34.68 9.68 8.73 -1.35 12.11 -9.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.43 0.41 0.53 0.40 0.40 0.38 16.07%

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