[MULPHA] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 86.4%
YoY- 92.01%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 516,153 335,398 147,582 671,874 436,009 300,564 142,433 135.74%
PBT 37,318 20,584 43,568 -44,476 -105,847 -98,971 -18,938 -
Tax 12,441 9,201 5,520 54,939 51,829 19,078 9,436 20.21%
NP 49,759 29,785 49,088 10,463 -54,018 -79,893 -9,502 -
-
NP to SH 50,395 29,270 48,257 -9,729 -71,563 -91,874 -12,033 -
-
Tax Rate -33.34% -44.70% -12.67% - - - - -
Total Cost 466,394 305,613 98,494 661,411 490,027 380,457 151,935 111.07%
-
Net Worth 2,362,980 2,021,043 1,498,167 2,250,563 1,177,023 2,061,275 2,005,500 11.54%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 2,362,980 2,021,043 1,498,167 2,250,563 1,177,023 2,061,275 2,005,500 11.54%
NOSH 2,019,641 1,837,312 1,291,524 1,172,168 1,177,023 1,177,871 1,179,705 43.06%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.64% 8.88% 33.26% 1.56% -12.39% -26.58% -6.67% -
ROE 2.13% 1.45% 3.22% -0.43% -6.08% -4.46% -0.60% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 25.56 18.25 11.43 57.32 37.04 25.52 12.07 64.83%
EPS 2.50 1.59 3.73 -0.83 -5.60 -7.18 -0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.10 1.16 1.92 1.00 1.75 1.70 -22.03%
Adjusted Per Share Value based on latest NOSH - 1,177,790
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 165.79 107.73 47.40 215.81 140.05 96.54 45.75 135.74%
EPS 16.19 9.40 15.50 -3.13 -22.99 -29.51 -3.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.5902 6.4918 4.8123 7.2291 3.7807 6.621 6.4419 11.54%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.41 0.41 0.47 0.47 0.46 0.54 0.28 -
P/RPS 1.60 2.25 4.11 0.82 1.24 2.12 2.32 -21.92%
P/EPS 16.43 25.74 12.58 -56.63 -7.57 -6.92 -27.45 -
EY 6.09 3.89 7.95 -1.77 -13.22 -14.44 -3.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.41 0.24 0.46 0.31 0.16 68.43%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 26/08/10 20/05/10 25/02/10 26/11/09 21/08/09 22/05/09 -
Price 0.49 0.40 0.43 0.42 0.47 0.50 0.50 -
P/RPS 1.92 2.19 3.76 0.73 1.27 1.96 4.14 -40.05%
P/EPS 19.64 25.11 11.51 -50.60 -7.73 -6.41 -49.02 -
EY 5.09 3.98 8.69 -1.98 -12.94 -15.60 -2.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.36 0.37 0.22 0.47 0.29 0.29 27.97%

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