[MULPHA] YoY TTM 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- 10.85%
YoY- 666.56%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 866,559 1,086,198 1,487,728 969,315 1,079,014 1,033,754 841,978 0.48%
PBT 84,521 206,698 275,126 113,642 29,614 103,596 -23,046 -
Tax -6,622 -34,401 -66,379 -27,887 -44,750 -39,914 23,046 -
NP 77,899 172,297 208,747 85,755 -15,136 63,682 0 -
-
NP to SH 75,613 167,290 208,747 85,755 -15,136 63,682 -54,013 -
-
Tax Rate 7.83% 16.64% 24.13% 24.54% 151.11% 38.53% - -
Total Cost 788,660 913,901 1,278,981 883,560 1,094,150 970,072 841,978 -1.08%
-
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 8.99% 15.86% 14.03% 8.85% -1.40% 6.16% 0.00% -
ROE 3.47% 8.57% 11.47% 5.42% -1.11% 4.82% -4.27% -
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 73.59 92.94 118.56 77.17 80.56 75.17 59.96 3.47%
EPS 6.42 14.31 16.64 6.83 -1.13 4.63 -3.85 -
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 278.35 348.90 477.87 311.35 346.59 332.05 270.45 0.48%
EPS 24.29 53.74 67.05 27.55 -4.86 20.46 -17.35 -
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 2.54 0.74 0.51 0.98 0.47 0.59 0.52 30.24%
P/EPS 29.12 4.82 3.67 11.13 -33.63 9.50 -8.06 -
EY 3.43 20.74 27.27 8.98 -2.97 10.52 -12.41 -
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 2.53 1.29 0.42 0.83 0.51 0.71 0.52 30.15%
P/EPS 28.97 8.38 3.01 9.37 -36.28 11.45 -8.06 -
EY 3.45 11.93 33.27 10.67 -2.76 8.74 -12.41 -
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