[MULPHA] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -101.05%
YoY- 90.16%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 138,590 185,996 158,540 140,250 152,256 256,742 180,755 -16.21%
PBT 6,243 -60,547 7,613 -11,570 238,393 43,629 16,734 -48.14%
Tax 57,479 60,683 -6,690 8,401 -60,102 19,125 3,240 579.02%
NP 63,722 136 923 -3,169 178,291 62,754 19,974 116.55%
-
NP to SH 64,592 580 1,478 -1,868 178,736 61,706 21,125 110.51%
-
Tax Rate -920.70% - 87.88% - 25.21% -43.84% -19.36% -
Total Cost 74,868 185,860 157,617 143,419 -26,035 193,988 160,781 -39.89%
-
Net Worth 3,055,965 3,633,499 2,428,333 3,067,999 2,673,357 2,594,883 2,372,982 18.35%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 3,055,965 3,633,499 2,428,333 3,067,999 2,673,357 2,594,883 2,372,982 18.35%
NOSH 2,315,125 2,795,000 2,428,333 2,360,000 2,105,005 2,109,660 2,028,190 9.21%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 45.98% 0.07% 0.58% -2.26% 117.10% 24.44% 11.05% -
ROE 2.11% 0.02% 0.06% -0.06% 6.69% 2.38% 0.89% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 5.99 6.65 6.53 5.94 7.23 12.17 8.91 -23.23%
EPS 2.79 0.02 0.07 -0.08 8.49 2.93 1.05 91.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.30 1.00 1.30 1.27 1.23 1.17 8.36%
Adjusted Per Share Value based on latest NOSH - 2,360,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 44.52 59.74 50.92 45.05 48.91 82.47 58.06 -16.21%
EPS 20.75 0.19 0.47 -0.60 57.41 19.82 6.79 110.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.8161 11.6712 7.8001 9.8548 8.5871 8.335 7.6223 18.35%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.42 0.40 0.35 0.50 0.53 0.53 0.41 -
P/RPS 7.02 6.01 5.36 8.41 7.33 4.36 4.60 32.51%
P/EPS 15.05 1,927.59 575.05 -631.69 6.24 18.12 39.36 -47.28%
EY 6.64 0.05 0.17 -0.16 16.02 5.52 2.54 89.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.35 0.38 0.42 0.43 0.35 -5.79%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 27/02/12 24/11/11 25/08/11 20/05/11 28/02/11 23/11/10 -
Price 0.41 0.43 0.38 0.41 0.51 0.50 0.49 -
P/RPS 6.85 6.46 5.82 6.90 7.05 4.11 5.50 15.74%
P/EPS 14.70 2,072.16 624.33 -517.99 6.01 17.09 47.04 -53.91%
EY 6.80 0.05 0.16 -0.19 16.65 5.85 2.13 116.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.38 0.32 0.40 0.41 0.42 -18.31%

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