[MULPHA] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -50.52%
YoY- 504.26%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 554,360 637,042 601,394 585,012 609,024 730,733 688,204 -13.41%
PBT 24,972 171,653 309,600 453,646 953,572 84,118 49,757 -36.81%
Tax 229,916 4,528 -74,873 -103,402 -240,408 28,395 16,588 476.08%
NP 254,888 176,181 234,726 350,244 713,164 112,513 66,345 145.09%
-
NP to SH 258,368 178,926 237,794 353,736 714,944 112,101 67,193 145.23%
-
Tax Rate -920.70% -2.64% 24.18% 22.79% 25.21% -33.76% -33.34% -
Total Cost 299,472 460,861 366,668 234,768 -104,140 618,220 621,858 -38.53%
-
Net Worth 3,055,965 3,035,194 2,339,685 3,044,703 2,673,357 2,532,964 2,362,980 18.68%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 3,055,965 3,035,194 2,339,685 3,044,703 2,673,357 2,532,964 2,362,980 18.68%
NOSH 2,315,125 2,334,765 2,339,685 2,342,079 2,105,005 2,110,803 2,019,641 9.52%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 45.98% 27.66% 39.03% 59.87% 117.10% 15.40% 9.64% -
ROE 8.45% 5.90% 10.16% 11.62% 26.74% 4.43% 2.84% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 23.95 27.29 25.70 24.98 28.93 34.62 34.08 -20.93%
EPS 11.16 7.64 10.16 15.10 33.96 5.31 3.33 123.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.30 1.00 1.30 1.27 1.20 1.17 8.36%
Adjusted Per Share Value based on latest NOSH - 2,360,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 178.07 204.62 193.17 187.91 195.63 234.72 221.06 -13.41%
EPS 82.99 57.47 76.38 113.62 229.65 36.01 21.58 145.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.8161 9.7494 7.5153 9.7799 8.5871 8.1362 7.5902 18.68%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.42 0.40 0.35 0.50 0.53 0.53 0.41 -
P/RPS 1.75 1.47 1.36 2.00 1.83 1.53 1.20 28.56%
P/EPS 3.76 5.22 3.44 3.31 1.56 9.98 12.32 -54.63%
EY 26.57 19.16 29.04 30.21 64.08 10.02 8.11 120.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.35 0.38 0.42 0.44 0.35 -5.79%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 27/02/12 24/11/11 25/08/11 20/05/11 28/02/11 23/11/10 -
Price 0.41 0.43 0.38 0.41 0.51 0.50 0.49 -
P/RPS 1.71 1.58 1.48 1.64 1.76 1.44 1.44 12.12%
P/EPS 3.67 5.61 3.74 2.71 1.50 9.41 14.73 -60.37%
EY 27.22 17.82 26.75 36.84 66.60 10.62 6.79 152.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.38 0.32 0.40 0.42 0.42 -18.31%

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