[MULPHA] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 262.55%
YoY- -82.95%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 981,705 800,120 1,231,201 1,168,870 779,012 944,926 774,642 4.02%
PBT 106,920 -6,281 208,265 32,305 55,213 28,738 13,644 40.91%
Tax -1,061 10,009 -49,616 -28,252 -31,446 -30,770 -13,644 -34.65%
NP 105,858 3,728 158,649 4,053 23,766 -2,032 0 -
-
NP to SH 99,326 -5,736 144,917 4,053 23,766 -2,032 -2,609 -
-
Tax Rate 0.99% - 23.82% 87.45% 56.95% 107.07% 100.00% -
Total Cost 875,846 796,392 1,072,552 1,164,817 755,245 946,958 774,642 2.06%
-
Net Worth 2,430,505 2,067,349 1,786,480 1,570,666 1,489,850 1,385,454 1,258,071 11.59%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 2,430,505 2,067,349 1,786,480 1,570,666 1,489,850 1,385,454 1,258,071 11.59%
NOSH 1,215,252 1,194,999 1,249,287 1,266,666 1,330,223 1,385,454 1,397,856 -2.30%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 10.78% 0.47% 12.89% 0.35% 3.05% -0.22% 0.00% -
ROE 4.09% -0.28% 8.11% 0.26% 1.60% -0.15% -0.21% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 80.78 66.96 98.55 92.28 58.56 68.20 55.42 6.47%
EPS 8.17 -0.48 11.60 0.32 1.79 -0.15 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.73 1.43 1.24 1.12 1.00 0.90 14.22%
Adjusted Per Share Value based on latest NOSH - 1,240,499
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 307.15 250.34 385.21 365.71 243.73 295.64 242.37 4.02%
EPS 31.08 -1.79 45.34 1.27 7.44 -0.64 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.6044 6.4682 5.5894 4.9142 4.6613 4.3347 3.9362 11.59%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 1.42 1.19 0.60 0.67 0.45 0.40 0.29 -
P/RPS 1.76 1.78 0.61 0.73 0.77 0.59 0.52 22.52%
P/EPS 17.37 -247.92 5.17 209.38 25.19 -272.73 -155.36 -
EY 5.76 -0.40 19.33 0.48 3.97 -0.37 -0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.69 0.42 0.54 0.40 0.40 0.32 14.19%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/11/07 24/11/06 25/11/05 29/11/04 21/11/03 26/11/02 29/11/01 -
Price 1.46 1.41 0.60 0.67 0.47 0.42 0.42 -
P/RPS 1.81 2.11 0.61 0.73 0.80 0.62 0.76 15.55%
P/EPS 17.86 -293.75 5.17 209.38 26.31 -286.36 -225.00 -
EY 5.60 -0.34 19.33 0.48 3.80 -0.35 -0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.82 0.42 0.54 0.42 0.42 0.47 7.61%

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