[MULPHA] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -953.12%
YoY- -201.27%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 436,009 300,564 142,433 866,206 629,540 512,596 267,265 38.53%
PBT -105,847 -98,971 -18,938 -138,115 16,785 48,951 6,940 -
Tax 51,829 19,078 9,436 26,766 3,869 -3,749 -3,531 -
NP -54,018 -79,893 -9,502 -111,349 20,654 45,202 3,409 -
-
NP to SH -71,563 -91,874 -12,033 -121,715 14,267 43,194 4,613 -
-
Tax Rate - - - - -23.05% 7.66% 50.88% -
Total Cost 490,027 380,457 151,935 977,555 608,886 467,394 263,856 51.03%
-
Net Worth 1,177,023 2,061,275 2,005,500 1,990,515 2,282,719 2,469,933 2,140,905 -32.86%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,177,023 2,061,275 2,005,500 1,990,515 2,282,719 2,469,933 2,140,905 -32.86%
NOSH 1,177,023 1,177,871 1,179,705 1,191,925 1,188,916 1,193,204 1,182,820 -0.32%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -12.39% -26.58% -6.67% -12.85% 3.28% 8.82% 1.28% -
ROE -6.08% -4.46% -0.60% -6.11% 0.63% 1.75% 0.22% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 37.04 25.52 12.07 72.67 52.95 42.96 22.60 38.96%
EPS -5.60 -7.18 -0.94 -10.22 1.20 3.62 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.75 1.70 1.67 1.92 2.07 1.81 -32.64%
Adjusted Per Share Value based on latest NOSH - 1,191,482
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 136.42 94.04 44.56 271.01 196.97 160.38 83.62 38.54%
EPS -22.39 -28.74 -3.76 -38.08 4.46 13.51 1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6826 6.4492 6.2747 6.2278 7.142 7.7278 6.6983 -32.86%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.46 0.54 0.28 0.41 0.94 1.21 0.91 -
P/RPS 1.24 2.12 2.32 0.56 1.78 2.82 4.03 -54.39%
P/EPS -7.57 -6.92 -27.45 -4.02 78.33 33.43 233.33 -
EY -13.22 -14.44 -3.64 -24.91 1.28 2.99 0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.31 0.16 0.25 0.49 0.58 0.50 -5.40%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 21/08/09 22/05/09 27/02/09 21/11/08 20/08/08 21/05/08 -
Price 0.47 0.50 0.50 0.36 0.43 1.15 1.15 -
P/RPS 1.27 1.96 4.14 0.50 0.81 2.68 5.09 -60.33%
P/EPS -7.73 -6.41 -49.02 -3.53 35.83 31.77 294.87 -
EY -12.94 -15.60 -2.04 -28.37 2.79 3.15 0.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.29 0.29 0.22 0.22 0.56 0.64 -18.58%

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