[MULPHA] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
20-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 836.35%
YoY- 11.4%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 142,433 866,206 629,540 512,596 267,265 988,625 736,279 -66.51%
PBT -18,938 -138,115 16,785 48,951 6,940 127,387 80,190 -
Tax 9,436 26,766 3,869 -3,749 -3,531 -7,668 -796 -
NP -9,502 -111,349 20,654 45,202 3,409 119,719 79,394 -
-
NP to SH -12,033 -121,715 14,267 43,194 4,613 120,192 74,495 -
-
Tax Rate - - -23.05% 7.66% 50.88% 6.02% 0.99% -
Total Cost 151,935 977,555 608,886 467,394 263,856 868,906 656,885 -62.28%
-
Net Worth 2,005,500 1,990,515 2,282,719 2,469,933 2,140,905 2,380,276 2,430,505 -12.01%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 2,005,500 1,990,515 2,282,719 2,469,933 2,140,905 2,380,276 2,430,505 -12.01%
NOSH 1,179,705 1,191,925 1,188,916 1,193,204 1,182,820 1,214,426 1,215,252 -1.95%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -6.67% -12.85% 3.28% 8.82% 1.28% 12.11% 10.78% -
ROE -0.60% -6.11% 0.63% 1.75% 0.22% 5.05% 3.07% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 12.07 72.67 52.95 42.96 22.60 81.41 60.59 -65.85%
EPS -0.94 -10.22 1.20 3.62 0.39 9.90 6.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.67 1.92 2.07 1.81 1.96 2.00 -10.25%
Adjusted Per Share Value based on latest NOSH - 1,194,458
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 44.56 271.01 196.97 160.38 83.62 309.31 230.36 -66.51%
EPS -3.76 -38.08 4.46 13.51 1.44 37.60 23.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.2747 6.2278 7.142 7.7278 6.6983 7.4473 7.6044 -12.01%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.28 0.41 0.94 1.21 0.91 1.56 1.42 -
P/RPS 2.32 0.56 1.78 2.82 4.03 1.92 2.34 -0.57%
P/EPS -27.45 -4.02 78.33 33.43 233.33 15.76 23.16 -
EY -3.64 -24.91 1.28 2.99 0.43 6.34 4.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.25 0.49 0.58 0.50 0.80 0.71 -62.93%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 22/05/09 27/02/09 21/11/08 20/08/08 21/05/08 28/02/08 23/11/07 -
Price 0.50 0.36 0.43 1.15 1.15 1.00 1.46 -
P/RPS 4.14 0.50 0.81 2.68 5.09 1.23 2.41 43.38%
P/EPS -49.02 -3.53 35.83 31.77 294.87 10.10 23.82 -
EY -2.04 -28.37 2.79 3.15 0.34 9.90 4.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.22 0.22 0.56 0.64 0.51 0.73 -45.92%

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