[MULPHA] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -281.76%
YoY- -312.7%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 590,328 671,874 581,345 601,128 569,732 866,206 839,386 -20.93%
PBT 174,272 -44,476 -141,129 -197,942 -75,752 -138,115 22,380 293.35%
Tax 22,080 54,939 69,105 38,156 37,744 26,766 5,158 163.87%
NP 196,352 10,463 -72,024 -159,786 -38,008 -111,349 27,538 270.89%
-
NP to SH 193,028 -9,729 -95,417 -183,748 -48,132 -121,715 19,022 369.37%
-
Tax Rate -12.67% - - - - - -23.05% -
Total Cost 393,976 661,411 653,369 760,914 607,740 977,555 811,848 -38.27%
-
Net Worth 1,498,167 2,250,563 1,177,023 2,061,275 2,005,500 1,990,515 2,282,719 -24.49%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,498,167 2,250,563 1,177,023 2,061,275 2,005,500 1,990,515 2,282,719 -24.49%
NOSH 1,291,524 1,172,168 1,177,023 1,177,871 1,179,705 1,191,925 1,188,916 5.67%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 33.26% 1.56% -12.39% -26.58% -6.67% -12.85% 3.28% -
ROE 12.88% -0.43% -8.11% -8.91% -2.40% -6.11% 0.83% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 45.71 57.32 49.39 51.04 48.29 72.67 70.60 -25.17%
EPS 14.92 -0.83 -7.47 -14.36 -3.76 -10.22 1.60 343.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.92 1.00 1.75 1.70 1.67 1.92 -28.55%
Adjusted Per Share Value based on latest NOSH - 1,177,595
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 184.70 210.21 181.89 188.08 178.25 271.01 262.62 -20.93%
EPS 60.39 -3.04 -29.85 -57.49 -15.06 -38.08 5.95 369.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6874 7.0414 3.6826 6.4492 6.2747 6.2278 7.142 -24.49%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.47 0.47 0.46 0.54 0.28 0.41 0.94 -
P/RPS 1.03 0.82 0.93 1.06 0.58 0.56 1.33 -15.68%
P/EPS 3.14 -56.63 -5.67 -3.46 -6.86 -4.02 58.75 -85.83%
EY 31.80 -1.77 -17.62 -28.89 -14.57 -24.91 1.70 605.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.24 0.46 0.31 0.16 0.25 0.49 -11.21%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 25/02/10 26/11/09 21/08/09 22/05/09 27/02/09 21/11/08 -
Price 0.43 0.42 0.47 0.50 0.50 0.36 0.43 -
P/RPS 0.94 0.73 0.95 0.98 1.04 0.50 0.61 33.44%
P/EPS 2.88 -50.60 -5.80 -3.21 -12.25 -3.53 26.88 -77.47%
EY 34.76 -1.98 -17.25 -31.20 -8.16 -28.37 3.72 344.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.22 0.47 0.29 0.29 0.22 0.22 41.46%

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