[MULPHA] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -1.05%
YoY- 504.26%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 138,590 637,042 451,046 292,506 152,256 730,733 516,153 -58.34%
PBT 6,243 171,653 232,200 226,823 238,393 84,118 37,318 -69.60%
Tax 57,479 4,528 -56,155 -51,701 -60,102 28,395 12,441 177.13%
NP 63,722 176,181 176,045 175,122 178,291 112,513 49,759 17.90%
-
NP to SH 64,592 178,926 178,346 176,868 178,736 112,101 50,395 17.97%
-
Tax Rate -920.70% -2.64% 24.18% 22.79% 25.21% -33.76% -33.34% -
Total Cost 74,868 460,861 275,001 117,384 -26,035 618,220 466,394 -70.43%
-
Net Worth 3,055,965 3,035,194 2,339,685 3,044,703 2,673,357 2,532,964 2,362,980 18.68%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 3,055,965 3,035,194 2,339,685 3,044,703 2,673,357 2,532,964 2,362,980 18.68%
NOSH 2,315,125 2,334,765 2,339,685 2,342,079 2,105,005 2,110,803 2,019,641 9.52%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 45.98% 27.66% 39.03% 59.87% 117.10% 15.40% 9.64% -
ROE 2.11% 5.90% 7.62% 5.81% 6.69% 4.43% 2.13% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 5.99 27.29 19.28 12.49 7.23 34.62 25.56 -61.95%
EPS 2.79 7.64 7.62 7.55 8.49 5.31 2.50 7.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.30 1.00 1.30 1.27 1.20 1.17 8.36%
Adjusted Per Share Value based on latest NOSH - 2,360,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 43.36 199.31 141.12 91.52 47.64 228.63 161.49 -58.34%
EPS 20.21 55.98 55.80 55.34 55.92 35.07 15.77 17.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.5613 9.4963 7.3203 9.5261 8.3642 7.925 7.3931 18.68%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.42 0.40 0.35 0.50 0.53 0.53 0.41 -
P/RPS 7.02 1.47 1.82 4.00 7.33 1.53 1.60 167.76%
P/EPS 15.05 5.22 4.59 6.62 6.24 9.98 16.43 -5.67%
EY 6.64 19.16 21.78 15.10 16.02 10.02 6.09 5.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.35 0.38 0.42 0.44 0.35 -5.79%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 27/02/12 24/11/11 25/08/11 20/05/11 28/02/11 23/11/10 -
Price 0.41 0.43 0.38 0.41 0.51 0.50 0.49 -
P/RPS 6.85 1.58 1.97 3.28 7.05 1.44 1.92 133.30%
P/EPS 14.70 5.61 4.99 5.43 6.01 9.41 19.64 -17.54%
EY 6.80 17.82 20.06 18.42 16.65 10.62 5.09 21.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.38 0.32 0.40 0.42 0.42 -18.31%

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