[MULPHA] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 72.17%
YoY- 170.42%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 292,506 152,256 730,733 516,153 335,398 147,582 671,874 -42.64%
PBT 226,823 238,393 84,118 37,318 20,584 43,568 -44,476 -
Tax -51,701 -60,102 28,395 12,441 9,201 5,520 54,939 -
NP 175,122 178,291 112,513 49,759 29,785 49,088 10,463 557.70%
-
NP to SH 176,868 178,736 112,101 50,395 29,270 48,257 -9,729 -
-
Tax Rate 22.79% 25.21% -33.76% -33.34% -44.70% -12.67% - -
Total Cost 117,384 -26,035 618,220 466,394 305,613 98,494 661,411 -68.51%
-
Net Worth 3,044,703 2,673,357 2,532,964 2,362,980 2,021,043 1,498,167 2,250,563 22.38%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 3,044,703 2,673,357 2,532,964 2,362,980 2,021,043 1,498,167 2,250,563 22.38%
NOSH 2,342,079 2,105,005 2,110,803 2,019,641 1,837,312 1,291,524 1,172,168 58.83%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 59.87% 117.10% 15.40% 9.64% 8.88% 33.26% 1.56% -
ROE 5.81% 6.69% 4.43% 2.13% 1.45% 3.22% -0.43% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.49 7.23 34.62 25.56 18.25 11.43 57.32 -63.89%
EPS 7.55 8.49 5.31 2.50 1.59 3.73 -0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.27 1.20 1.17 1.10 1.16 1.92 -22.94%
Adjusted Per Share Value based on latest NOSH - 2,028,190
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 91.52 47.64 228.63 161.49 104.94 46.17 210.21 -42.64%
EPS 55.34 55.92 35.07 15.77 9.16 15.10 -3.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.5261 8.3642 7.925 7.3931 6.3233 4.6874 7.0414 22.38%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.50 0.53 0.53 0.41 0.41 0.47 0.47 -
P/RPS 4.00 7.33 1.53 1.60 2.25 4.11 0.82 188.46%
P/EPS 6.62 6.24 9.98 16.43 25.74 12.58 -56.63 -
EY 15.10 16.02 10.02 6.09 3.89 7.95 -1.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.44 0.35 0.37 0.41 0.24 35.96%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 20/05/11 28/02/11 23/11/10 26/08/10 20/05/10 25/02/10 -
Price 0.41 0.51 0.50 0.49 0.40 0.43 0.42 -
P/RPS 3.28 7.05 1.44 1.92 2.19 3.76 0.73 173.04%
P/EPS 5.43 6.01 9.41 19.64 25.11 11.51 -50.60 -
EY 18.42 16.65 10.62 5.09 3.98 8.69 -1.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.40 0.42 0.42 0.36 0.37 0.22 28.46%

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