[MULPHA] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 0.33%
YoY- 59.61%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 387,897 262,430 138,590 637,042 451,046 292,506 152,256 86.21%
PBT -306,153 -319,942 6,243 171,653 232,200 226,823 238,393 -
Tax 64,446 61,253 57,479 4,528 -56,155 -51,701 -60,102 -
NP -241,707 -258,689 63,722 176,181 176,045 175,122 178,291 -
-
NP to SH -258,800 -277,681 64,592 178,926 178,346 176,868 178,736 -
-
Tax Rate - - -920.70% -2.64% 24.18% 22.79% 25.21% -
Total Cost 629,604 521,119 74,868 460,861 275,001 117,384 -26,035 -
-
Net Worth 2,748,318 2,735,433 3,055,965 3,035,194 2,339,685 3,044,703 2,673,357 1.85%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 2,748,318 2,735,433 3,055,965 3,035,194 2,339,685 3,044,703 2,673,357 1.85%
NOSH 2,290,265 2,298,683 2,315,125 2,334,765 2,339,685 2,342,079 2,105,005 5.76%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -62.31% -98.57% 45.98% 27.66% 39.03% 59.87% 117.10% -
ROE -9.42% -10.15% 2.11% 5.90% 7.62% 5.81% 6.69% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 16.94 11.42 5.99 27.29 19.28 12.49 7.23 76.13%
EPS -11.30 -12.08 2.79 7.64 7.62 7.55 8.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.19 1.32 1.30 1.00 1.30 1.27 -3.69%
Adjusted Per Share Value based on latest NOSH - 2,795,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 121.36 82.11 43.36 199.31 141.12 91.52 47.64 86.20%
EPS -80.97 -86.88 20.21 55.98 55.80 55.34 55.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.5988 8.5584 9.5613 9.4963 7.3203 9.5261 8.3642 1.85%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.40 0.41 0.42 0.40 0.35 0.50 0.53 -
P/RPS 2.36 3.59 7.02 1.47 1.82 4.00 7.33 -52.92%
P/EPS -3.54 -3.39 15.05 5.22 4.59 6.62 6.24 -
EY -28.25 -29.46 6.64 19.16 21.78 15.10 16.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.32 0.31 0.35 0.38 0.42 -14.81%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 28/08/12 28/05/12 27/02/12 24/11/11 25/08/11 20/05/11 -
Price 0.40 0.41 0.41 0.43 0.38 0.41 0.51 -
P/RPS 2.36 3.59 6.85 1.58 1.97 3.28 7.05 -51.69%
P/EPS -3.54 -3.39 14.70 5.61 4.99 5.43 6.01 -
EY -28.25 -29.46 6.80 17.82 20.06 18.42 16.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.31 0.33 0.38 0.32 0.40 -12.00%

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