[MULPHA] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 21.01%
YoY- 119.95%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 839,386 1,025,192 1,069,060 988,625 981,705 903,104 844,752 -0.42%
PBT 22,380 97,902 27,760 127,387 106,920 81,510 120,196 -67.29%
Tax 5,158 -7,498 -14,124 -7,668 -1,061 -1,346 -35,240 -
NP 27,538 90,404 13,636 119,719 105,858 80,164 84,956 -52.71%
-
NP to SH 19,022 86,388 18,452 120,192 99,326 77,546 87,612 -63.77%
-
Tax Rate -23.05% 7.66% 50.88% 6.02% 0.99% 1.65% 29.32% -
Total Cost 811,848 934,788 1,055,424 868,906 875,846 822,940 759,796 4.50%
-
Net Worth 2,282,719 2,469,933 2,140,905 2,380,276 2,430,505 2,348,396 2,178,524 3.15%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 2,282,719 2,469,933 2,140,905 2,380,276 2,430,505 2,348,396 2,178,524 3.15%
NOSH 1,188,916 1,193,204 1,182,820 1,214,426 1,215,252 1,223,122 1,177,580 0.63%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.28% 8.82% 1.28% 12.11% 10.78% 8.88% 10.06% -
ROE 0.83% 3.50% 0.86% 5.05% 4.09% 3.30% 4.02% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 70.60 85.92 90.38 81.41 80.78 73.84 71.74 -1.05%
EPS 1.60 7.24 1.56 9.90 8.17 6.34 7.44 -64.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 2.07 1.81 1.96 2.00 1.92 1.85 2.49%
Adjusted Per Share Value based on latest NOSH - 1,213,097
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 262.62 320.76 334.48 309.31 307.15 282.56 264.30 -0.42%
EPS 5.95 27.03 5.77 37.60 31.08 24.26 27.41 -63.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.142 7.7278 6.6983 7.4473 7.6044 7.3475 6.816 3.15%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.94 1.21 0.91 1.56 1.42 1.78 1.87 -
P/RPS 1.33 1.41 1.01 1.92 1.76 2.41 2.61 -36.12%
P/EPS 58.75 16.71 58.33 15.76 17.37 28.08 25.13 75.87%
EY 1.70 5.98 1.71 6.34 5.76 3.56 3.98 -43.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.58 0.50 0.80 0.71 0.93 1.01 -38.17%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 20/08/08 21/05/08 28/02/08 23/11/07 27/08/07 24/05/07 -
Price 0.43 1.15 1.15 1.00 1.46 1.45 1.86 -
P/RPS 0.61 1.34 1.27 1.23 1.81 1.96 2.59 -61.76%
P/EPS 26.88 15.88 73.72 10.10 17.86 22.87 25.00 4.93%
EY 3.72 6.30 1.36 9.90 5.60 4.37 4.00 -4.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.56 0.64 0.51 0.73 0.76 1.01 -63.69%

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