[MULPHA] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -22.98%
YoY- 220.84%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 267,265 252,346 284,727 240,364 211,188 246,543 185,301 27.62%
PBT 6,940 47,197 39,435 14,622 30,049 60,445 -11,369 -
Tax -3,531 -6,872 -123 4,221 -8,810 -4,915 5,558 -
NP 3,409 40,325 39,312 18,843 21,239 55,530 -5,811 -
-
NP to SH 4,613 45,697 35,722 16,870 21,903 58,947 -10,495 -
-
Tax Rate 50.88% 14.56% 0.31% -28.87% 29.32% 8.13% - -
Total Cost 263,856 212,021 245,415 221,521 189,949 191,013 191,112 23.96%
-
Net Worth 2,140,905 2,377,670 2,430,067 2,347,130 2,178,524 1,195,058 2,063,221 2.49%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 2,140,905 2,377,670 2,430,067 2,347,130 2,178,524 1,195,058 2,063,221 2.49%
NOSH 1,182,820 1,213,097 1,215,033 1,222,463 1,177,580 1,195,058 1,192,613 -0.54%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 1.28% 15.98% 13.81% 7.84% 10.06% 22.52% -3.14% -
ROE 0.22% 1.92% 1.47% 0.72% 1.01% 4.93% -0.51% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 22.60 20.80 23.43 19.66 17.93 20.63 15.54 28.33%
EPS 0.39 3.76 2.94 1.38 1.86 4.94 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.96 2.00 1.92 1.85 1.00 1.73 3.05%
Adjusted Per Share Value based on latest NOSH - 1,222,463
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 85.85 81.06 91.46 77.21 67.84 79.19 59.52 27.63%
EPS 1.48 14.68 11.47 5.42 7.04 18.93 -3.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.8768 7.6373 7.8056 7.5392 6.9977 3.8387 6.6273 2.49%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.91 1.56 1.42 1.78 1.87 1.38 1.19 -
P/RPS 4.03 7.50 6.06 9.05 10.43 6.69 7.66 -34.80%
P/EPS 233.33 41.41 48.30 128.99 100.54 27.98 -135.23 -
EY 0.43 2.41 2.07 0.78 0.99 3.57 -0.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.80 0.71 0.93 1.01 1.38 0.69 -19.30%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 28/02/08 23/11/07 27/08/07 24/05/07 28/02/07 24/11/06 -
Price 1.15 1.00 1.46 1.45 1.86 1.69 1.41 -
P/RPS 5.09 4.81 6.23 7.37 10.37 8.19 9.07 -31.93%
P/EPS 294.87 26.55 49.66 105.07 100.00 34.26 -160.23 -
EY 0.34 3.77 2.01 0.95 1.00 2.92 -0.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.51 0.73 0.76 1.01 1.69 0.82 -15.21%

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