[MULPHA] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -663.52%
YoY- -312.7%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 147,582 671,874 436,009 300,564 142,433 866,206 629,540 -62.01%
PBT 43,568 -44,476 -105,847 -98,971 -18,938 -138,115 16,785 88.98%
Tax 5,520 54,939 51,829 19,078 9,436 26,766 3,869 26.76%
NP 49,088 10,463 -54,018 -79,893 -9,502 -111,349 20,654 78.18%
-
NP to SH 48,257 -9,729 -71,563 -91,874 -12,033 -121,715 14,267 125.49%
-
Tax Rate -12.67% - - - - - -23.05% -
Total Cost 98,494 661,411 490,027 380,457 151,935 977,555 608,886 -70.34%
-
Net Worth 1,498,167 2,250,563 1,177,023 2,061,275 2,005,500 1,990,515 2,282,719 -24.49%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,498,167 2,250,563 1,177,023 2,061,275 2,005,500 1,990,515 2,282,719 -24.49%
NOSH 1,291,524 1,172,168 1,177,023 1,177,871 1,179,705 1,191,925 1,188,916 5.67%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 33.26% 1.56% -12.39% -26.58% -6.67% -12.85% 3.28% -
ROE 3.22% -0.43% -6.08% -4.46% -0.60% -6.11% 0.63% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 11.43 57.32 37.04 25.52 12.07 72.67 52.95 -64.04%
EPS 3.73 -0.83 -5.60 -7.18 -0.94 -10.22 1.20 113.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.92 1.00 1.75 1.70 1.67 1.92 -28.55%
Adjusted Per Share Value based on latest NOSH - 1,177,595
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 46.17 210.21 136.42 94.04 44.56 271.01 196.97 -62.01%
EPS 15.10 -3.04 -22.39 -28.74 -3.76 -38.08 4.46 125.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6874 7.0414 3.6826 6.4492 6.2747 6.2278 7.142 -24.49%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.47 0.47 0.46 0.54 0.28 0.41 0.94 -
P/RPS 4.11 0.82 1.24 2.12 2.32 0.56 1.78 74.78%
P/EPS 12.58 -56.63 -7.57 -6.92 -27.45 -4.02 78.33 -70.48%
EY 7.95 -1.77 -13.22 -14.44 -3.64 -24.91 1.28 238.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.24 0.46 0.31 0.16 0.25 0.49 -11.21%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 25/02/10 26/11/09 21/08/09 22/05/09 27/02/09 21/11/08 -
Price 0.43 0.42 0.47 0.50 0.50 0.36 0.43 -
P/RPS 3.76 0.73 1.27 1.96 4.14 0.50 0.81 178.53%
P/EPS 11.51 -50.60 -7.73 -6.41 -49.02 -3.53 35.83 -53.12%
EY 8.69 -1.98 -12.94 -15.60 -2.04 -28.37 2.79 113.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.22 0.47 0.29 0.29 0.22 0.22 41.46%

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