[MULPHA] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 661.67%
YoY- -68.25%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 235,865 236,666 252,346 246,543 309,627 449,389 380,659 -7.66%
PBT 61,371 -144,974 47,197 60,445 212,704 77,874 63,636 -0.60%
Tax 3,110 12,971 -6,872 -4,915 -30,701 -9,579 -4,099 -
NP 64,481 -132,003 40,325 55,530 182,003 68,295 59,537 1.33%
-
NP to SH 61,834 -135,982 45,697 58,947 185,658 68,295 59,537 0.63%
-
Tax Rate -5.07% - 14.56% 8.13% 14.43% 12.30% 6.44% -
Total Cost 171,384 368,669 212,021 191,013 127,624 381,094 321,122 -9.92%
-
Net Worth 2,261,357 2,013,606 2,377,670 1,195,058 1,248,338 1,694,820 1,663,339 5.24%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 2,261,357 2,013,606 2,377,670 1,195,058 1,248,338 1,694,820 1,663,339 5.24%
NOSH 1,177,790 1,191,482 1,213,097 1,195,058 1,248,338 1,255,422 1,320,110 -1.88%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 27.34% -55.78% 15.98% 22.52% 58.78% 15.20% 15.64% -
ROE 2.73% -6.75% 1.92% 4.93% 14.87% 4.03% 3.58% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 20.03 19.86 20.80 20.63 24.80 35.80 28.84 -5.88%
EPS 5.25 -11.41 3.76 4.94 14.88 5.44 4.51 2.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.69 1.96 1.00 1.00 1.35 1.26 7.26%
Adjusted Per Share Value based on latest NOSH - 1,195,058
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 75.76 76.02 81.06 79.19 99.46 144.35 122.27 -7.66%
EPS 19.86 -43.68 14.68 18.93 59.64 21.94 19.12 0.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.2637 6.4679 7.6373 3.8387 4.0098 5.4439 5.3428 5.24%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.47 0.41 1.56 1.38 0.60 0.65 0.47 -
P/RPS 2.35 2.06 7.50 6.69 2.42 1.82 1.63 6.28%
P/EPS 8.95 -3.59 41.41 27.98 4.03 11.95 10.42 -2.50%
EY 11.17 -27.84 2.41 3.57 24.79 8.37 9.60 2.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.80 1.38 0.60 0.48 0.37 -6.95%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 28/02/08 28/02/07 24/02/06 25/02/05 27/02/04 -
Price 0.42 0.36 1.00 1.69 0.68 0.62 0.67 -
P/RPS 2.10 1.81 4.81 8.19 2.74 1.73 2.32 -1.64%
P/EPS 8.00 -3.15 26.55 34.26 4.57 11.40 14.86 -9.79%
EY 12.50 -31.70 3.77 2.92 21.87 8.77 6.73 10.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.51 1.69 0.68 0.46 0.53 -13.61%

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