[MULPHA] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -39.35%
YoY- 131.86%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 152,256 730,733 516,153 335,398 147,582 671,874 436,009 -50.44%
PBT 238,393 84,118 37,318 20,584 43,568 -44,476 -105,847 -
Tax -60,102 28,395 12,441 9,201 5,520 54,939 51,829 -
NP 178,291 112,513 49,759 29,785 49,088 10,463 -54,018 -
-
NP to SH 178,736 112,101 50,395 29,270 48,257 -9,729 -71,563 -
-
Tax Rate 25.21% -33.76% -33.34% -44.70% -12.67% - - -
Total Cost -26,035 618,220 466,394 305,613 98,494 661,411 490,027 -
-
Net Worth 2,673,357 2,532,964 2,362,980 2,021,043 1,498,167 2,250,563 1,177,023 72.87%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 2,673,357 2,532,964 2,362,980 2,021,043 1,498,167 2,250,563 1,177,023 72.87%
NOSH 2,105,005 2,110,803 2,019,641 1,837,312 1,291,524 1,172,168 1,177,023 47.38%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 117.10% 15.40% 9.64% 8.88% 33.26% 1.56% -12.39% -
ROE 6.69% 4.43% 2.13% 1.45% 3.22% -0.43% -6.08% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 7.23 34.62 25.56 18.25 11.43 57.32 37.04 -66.38%
EPS 8.49 5.31 2.50 1.59 3.73 -0.83 -5.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.20 1.17 1.10 1.16 1.92 1.00 17.29%
Adjusted Per Share Value based on latest NOSH - 1,835,534
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 47.64 228.63 161.49 104.94 46.17 210.21 136.42 -50.44%
EPS 55.92 35.07 15.77 9.16 15.10 -3.04 -22.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.3642 7.925 7.3931 6.3233 4.6874 7.0414 3.6826 72.87%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.53 0.53 0.41 0.41 0.47 0.47 0.46 -
P/RPS 7.33 1.53 1.60 2.25 4.11 0.82 1.24 227.28%
P/EPS 6.24 9.98 16.43 25.74 12.58 -56.63 -7.57 -
EY 16.02 10.02 6.09 3.89 7.95 -1.77 -13.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.35 0.37 0.41 0.24 0.46 -5.88%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 20/05/11 28/02/11 23/11/10 26/08/10 20/05/10 25/02/10 26/11/09 -
Price 0.51 0.50 0.49 0.40 0.43 0.42 0.47 -
P/RPS 7.05 1.44 1.92 2.19 3.76 0.73 1.27 213.84%
P/EPS 6.01 9.41 19.64 25.11 11.51 -50.60 -7.73 -
EY 16.65 10.62 5.09 3.98 8.69 -1.98 -12.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.42 0.36 0.37 0.22 0.47 -10.20%

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