[MULPHA] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -739.84%
YoY- -201.27%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 581,345 601,128 569,732 866,206 839,386 1,025,192 1,069,060 -33.35%
PBT -141,129 -197,942 -75,752 -138,115 22,380 97,902 27,760 -
Tax 69,105 38,156 37,744 26,766 5,158 -7,498 -14,124 -
NP -72,024 -159,786 -38,008 -111,349 27,538 90,404 13,636 -
-
NP to SH -95,417 -183,748 -48,132 -121,715 19,022 86,388 18,452 -
-
Tax Rate - - - - -23.05% 7.66% 50.88% -
Total Cost 653,369 760,914 607,740 977,555 811,848 934,788 1,055,424 -27.34%
-
Net Worth 1,177,023 2,061,275 2,005,500 1,990,515 2,282,719 2,469,933 2,140,905 -32.86%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,177,023 2,061,275 2,005,500 1,990,515 2,282,719 2,469,933 2,140,905 -32.86%
NOSH 1,177,023 1,177,871 1,179,705 1,191,925 1,188,916 1,193,204 1,182,820 -0.32%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -12.39% -26.58% -6.67% -12.85% 3.28% 8.82% 1.28% -
ROE -8.11% -8.91% -2.40% -6.11% 0.83% 3.50% 0.86% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 49.39 51.04 48.29 72.67 70.60 85.92 90.38 -33.13%
EPS -7.47 -14.36 -3.76 -10.22 1.60 7.24 1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.75 1.70 1.67 1.92 2.07 1.81 -32.64%
Adjusted Per Share Value based on latest NOSH - 1,191,482
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 181.89 188.08 178.25 271.01 262.62 320.76 334.48 -33.35%
EPS -29.85 -57.49 -15.06 -38.08 5.95 27.03 5.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6826 6.4492 6.2747 6.2278 7.142 7.7278 6.6983 -32.86%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.46 0.54 0.28 0.41 0.94 1.21 0.91 -
P/RPS 0.93 1.06 0.58 0.56 1.33 1.41 1.01 -5.34%
P/EPS -5.67 -3.46 -6.86 -4.02 58.75 16.71 58.33 -
EY -17.62 -28.89 -14.57 -24.91 1.70 5.98 1.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.31 0.16 0.25 0.49 0.58 0.50 -5.40%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 21/08/09 22/05/09 27/02/09 21/11/08 20/08/08 21/05/08 -
Price 0.47 0.50 0.50 0.36 0.43 1.15 1.15 -
P/RPS 0.95 0.98 1.04 0.50 0.61 1.34 1.27 -17.58%
P/EPS -5.80 -3.21 -12.25 -3.53 26.88 15.88 73.72 -
EY -17.25 -31.20 -8.16 -28.37 3.72 6.30 1.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.29 0.29 0.22 0.22 0.56 0.64 -18.58%

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