[MULPHA] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -148.82%
YoY- 47.11%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 844,752 765,048 1,352,368 705,624 688,036 736,448 557,084 7.18%
PBT 120,196 8,304 657,124 -34,968 -69,352 -18,040 -19,952 -
Tax -35,240 -1,640 -145,160 -2,716 -1,904 18,040 19,952 -
NP 84,956 6,664 511,964 -37,684 -71,256 0 0 -
-
NP to SH 87,612 3,740 511,964 -37,684 -71,256 -26,956 -25,840 -
-
Tax Rate 29.32% 19.75% 22.09% - - - - -
Total Cost 759,796 758,384 840,404 743,308 759,292 736,448 557,084 5.30%
-
Net Worth 2,178,524 1,951,812 1,819,479 1,582,727 1,366,186 1,320,293 1,263,912 9.49%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 2,178,524 1,951,812 1,819,479 1,582,727 1,366,186 1,320,293 1,263,912 9.49%
NOSH 1,177,580 1,168,750 1,254,813 1,256,133 1,339,398 1,375,306 1,404,347 -2.89%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 10.06% 0.87% 37.86% -5.34% -10.36% 0.00% 0.00% -
ROE 4.02% 0.19% 28.14% -2.38% -5.22% -2.04% -2.04% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 71.74 65.46 107.77 56.17 51.37 53.55 39.67 10.37%
EPS 7.44 0.32 40.80 -3.00 -5.32 -1.96 -1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.67 1.45 1.26 1.02 0.96 0.90 12.75%
Adjusted Per Share Value based on latest NOSH - 1,256,133
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 271.34 245.74 434.40 226.65 221.00 236.56 178.94 7.18%
EPS 28.14 1.20 164.45 -12.10 -22.89 -8.66 -8.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.9977 6.2694 5.8444 5.0839 4.3883 4.2409 4.0598 9.49%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.87 0.69 0.61 0.76 0.38 0.44 0.31 -
P/RPS 2.61 1.05 0.57 1.35 0.74 0.82 0.78 22.28%
P/EPS 25.13 215.63 1.50 -25.33 -7.14 -22.45 -16.85 -
EY 3.98 0.46 66.89 -3.95 -14.00 -4.45 -5.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.41 0.42 0.60 0.37 0.46 0.34 19.88%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 29/05/06 20/05/05 21/05/04 27/05/03 28/05/02 29/05/01 -
Price 1.86 1.20 0.50 0.64 0.41 0.53 0.31 -
P/RPS 2.59 1.83 0.46 1.14 0.80 0.99 0.78 22.13%
P/EPS 25.00 375.00 1.23 -21.33 -7.71 -27.04 -16.85 -
EY 4.00 0.27 81.60 -4.69 -12.98 -3.70 -5.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.72 0.34 0.51 0.40 0.55 0.34 19.88%

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