[MULPHA] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -32.78%
YoY- 253.9%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 524,860 554,360 637,042 601,394 585,012 609,024 730,733 -19.81%
PBT -639,884 24,972 171,653 309,600 453,646 953,572 84,118 -
Tax 122,506 229,916 4,528 -74,873 -103,402 -240,408 28,395 165.25%
NP -517,378 254,888 176,181 234,726 350,244 713,164 112,513 -
-
NP to SH -555,362 258,368 178,926 237,794 353,736 714,944 112,101 -
-
Tax Rate - -920.70% -2.64% 24.18% 22.79% 25.21% -33.76% -
Total Cost 1,042,238 299,472 460,861 366,668 234,768 -104,140 618,220 41.69%
-
Net Worth 2,735,433 3,055,965 3,035,194 2,339,685 3,044,703 2,673,357 2,532,964 5.26%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 2,735,433 3,055,965 3,035,194 2,339,685 3,044,703 2,673,357 2,532,964 5.26%
NOSH 2,298,683 2,315,125 2,334,765 2,339,685 2,342,079 2,105,005 2,110,803 5.85%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -98.57% 45.98% 27.66% 39.03% 59.87% 117.10% 15.40% -
ROE -20.30% 8.45% 5.90% 10.16% 11.62% 26.74% 4.43% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 22.83 23.95 27.29 25.70 24.98 28.93 34.62 -24.25%
EPS -24.16 11.16 7.64 10.16 15.10 33.96 5.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.32 1.30 1.00 1.30 1.27 1.20 -0.55%
Adjusted Per Share Value based on latest NOSH - 2,428,333
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 164.21 173.44 199.31 188.16 183.03 190.55 228.63 -19.81%
EPS -173.76 80.84 55.98 74.40 110.67 223.69 35.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.5584 9.5613 9.4963 7.3203 9.5261 8.3642 7.925 5.26%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.41 0.42 0.40 0.35 0.50 0.53 0.53 -
P/RPS 1.80 1.75 1.47 1.36 2.00 1.83 1.53 11.45%
P/EPS -1.70 3.76 5.22 3.44 3.31 1.56 9.98 -
EY -58.93 26.57 19.16 29.04 30.21 64.08 10.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.31 0.35 0.38 0.42 0.44 -15.80%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 28/05/12 27/02/12 24/11/11 25/08/11 20/05/11 28/02/11 -
Price 0.41 0.41 0.43 0.38 0.41 0.51 0.50 -
P/RPS 1.80 1.71 1.58 1.48 1.64 1.76 1.44 16.05%
P/EPS -1.70 3.67 5.61 3.74 2.71 1.50 9.41 -
EY -58.93 27.22 17.82 26.75 36.84 66.60 10.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.31 0.33 0.38 0.32 0.40 0.42 -13.15%

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