[MULPHA] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 90.11%
YoY- -360.85%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 671,874 436,009 300,564 142,433 866,206 629,540 512,596 19.70%
PBT -44,476 -105,847 -98,971 -18,938 -138,115 16,785 48,951 -
Tax 54,939 51,829 19,078 9,436 26,766 3,869 -3,749 -
NP 10,463 -54,018 -79,893 -9,502 -111,349 20,654 45,202 -62.20%
-
NP to SH -9,729 -71,563 -91,874 -12,033 -121,715 14,267 43,194 -
-
Tax Rate - - - - - -23.05% 7.66% -
Total Cost 661,411 490,027 380,457 151,935 977,555 608,886 467,394 25.96%
-
Net Worth 2,250,563 1,177,023 2,061,275 2,005,500 1,990,515 2,282,719 2,469,933 -5.99%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 2,250,563 1,177,023 2,061,275 2,005,500 1,990,515 2,282,719 2,469,933 -5.99%
NOSH 1,172,168 1,177,023 1,177,871 1,179,705 1,191,925 1,188,916 1,193,204 -1.17%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.56% -12.39% -26.58% -6.67% -12.85% 3.28% 8.82% -
ROE -0.43% -6.08% -4.46% -0.60% -6.11% 0.63% 1.75% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 57.32 37.04 25.52 12.07 72.67 52.95 42.96 21.13%
EPS -0.83 -5.60 -7.18 -0.94 -10.22 1.20 3.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.00 1.75 1.70 1.67 1.92 2.07 -4.87%
Adjusted Per Share Value based on latest NOSH - 1,179,705
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 210.21 136.42 94.04 44.56 271.01 196.97 160.38 19.70%
EPS -3.04 -22.39 -28.74 -3.76 -38.08 4.46 13.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.0414 3.6826 6.4492 6.2747 6.2278 7.142 7.7278 -5.99%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.47 0.46 0.54 0.28 0.41 0.94 1.21 -
P/RPS 0.82 1.24 2.12 2.32 0.56 1.78 2.82 -56.01%
P/EPS -56.63 -7.57 -6.92 -27.45 -4.02 78.33 33.43 -
EY -1.77 -13.22 -14.44 -3.64 -24.91 1.28 2.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.46 0.31 0.16 0.25 0.49 0.58 -44.38%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 21/08/09 22/05/09 27/02/09 21/11/08 20/08/08 -
Price 0.42 0.47 0.50 0.50 0.36 0.43 1.15 -
P/RPS 0.73 1.27 1.96 4.14 0.50 0.81 2.68 -57.88%
P/EPS -50.60 -7.73 -6.41 -49.02 -3.53 35.83 31.77 -
EY -1.98 -12.94 -15.60 -2.04 -28.37 2.79 3.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.47 0.29 0.29 0.22 0.22 0.56 -46.26%

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