[MULPHA] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 2084.05%
YoY- 501.04%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 730,733 688,204 670,796 590,328 671,874 581,345 601,128 13.86%
PBT 84,118 49,757 41,168 174,272 -44,476 -141,129 -197,942 -
Tax 28,395 16,588 18,402 22,080 54,939 69,105 38,156 -17.83%
NP 112,513 66,345 59,570 196,352 10,463 -72,024 -159,786 -
-
NP to SH 112,101 67,193 58,540 193,028 -9,729 -95,417 -183,748 -
-
Tax Rate -33.76% -33.34% -44.70% -12.67% - - - -
Total Cost 618,220 621,858 611,226 393,976 661,411 653,369 760,914 -12.89%
-
Net Worth 2,532,964 2,362,980 2,021,043 1,498,167 2,250,563 1,177,023 2,061,275 14.68%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 2,532,964 2,362,980 2,021,043 1,498,167 2,250,563 1,177,023 2,061,275 14.68%
NOSH 2,110,803 2,019,641 1,837,312 1,291,524 1,172,168 1,177,023 1,177,871 47.37%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 15.40% 9.64% 8.88% 33.26% 1.56% -12.39% -26.58% -
ROE 4.43% 2.84% 2.90% 12.88% -0.43% -8.11% -8.91% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 34.62 34.08 36.51 45.71 57.32 49.39 51.04 -22.74%
EPS 5.31 3.33 3.18 14.92 -0.83 -7.47 -14.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.17 1.10 1.16 1.92 1.00 1.75 -22.18%
Adjusted Per Share Value based on latest NOSH - 1,291,524
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 228.63 215.32 209.87 184.70 210.21 181.89 188.08 13.86%
EPS 35.07 21.02 18.32 60.39 -3.04 -29.85 -57.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.925 7.3931 6.3233 4.6874 7.0414 3.6826 6.4492 14.68%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.53 0.41 0.41 0.47 0.47 0.46 0.54 -
P/RPS 1.53 1.20 1.12 1.03 0.82 0.93 1.06 27.63%
P/EPS 9.98 12.32 12.87 3.14 -56.63 -5.67 -3.46 -
EY 10.02 8.11 7.77 31.80 -1.77 -17.62 -28.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.35 0.37 0.41 0.24 0.46 0.31 26.21%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 23/11/10 26/08/10 20/05/10 25/02/10 26/11/09 21/08/09 -
Price 0.50 0.49 0.40 0.43 0.42 0.47 0.50 -
P/RPS 1.44 1.44 1.10 0.94 0.73 0.95 0.98 29.15%
P/EPS 9.41 14.73 12.55 2.88 -50.60 -5.80 -3.21 -
EY 10.62 6.79 7.97 34.76 -1.98 -17.25 -31.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.36 0.37 0.22 0.47 0.29 27.92%

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