[MULPHA] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 125.44%
YoY- 170.21%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 187,816 147,582 235,865 135,445 158,131 142,433 236,666 -14.31%
PBT -22,984 43,568 61,371 -6,876 -80,033 -18,938 -144,974 -70.80%
Tax 3,681 5,520 3,110 32,751 9,642 9,436 12,971 -56.91%
NP -19,303 49,088 64,481 25,875 -70,391 -9,502 -132,003 -72.34%
-
NP to SH -18,987 48,257 61,834 20,311 -79,841 -12,033 -135,982 -73.18%
-
Tax Rate - -12.67% -5.07% - - - - -
Total Cost 207,119 98,494 171,384 109,570 228,522 151,935 368,669 -31.98%
-
Net Worth 2,019,087 1,498,167 2,261,357 1,180,872 2,060,792 2,005,500 2,013,606 0.18%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 2,019,087 1,498,167 2,261,357 1,180,872 2,060,792 2,005,500 2,013,606 0.18%
NOSH 1,835,534 1,291,524 1,177,790 1,180,872 1,177,595 1,179,705 1,191,482 33.49%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -10.28% 33.26% 27.34% 19.10% -44.51% -6.67% -55.78% -
ROE -0.94% 3.22% 2.73% 1.72% -3.87% -0.60% -6.75% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 10.23 11.43 20.03 11.47 13.43 12.07 19.86 -35.81%
EPS -1.04 3.73 5.25 1.59 -6.24 -0.94 -11.41 -79.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.16 1.92 1.00 1.75 1.70 1.69 -24.95%
Adjusted Per Share Value based on latest NOSH - 1,180,872
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 58.76 46.17 73.80 42.38 49.48 44.56 74.05 -14.32%
EPS -5.94 15.10 19.35 6.35 -24.98 -3.76 -42.55 -73.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3172 4.6874 7.0752 3.6946 6.4477 6.2747 6.30 0.18%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.41 0.47 0.47 0.46 0.54 0.28 0.41 -
P/RPS 4.01 4.11 2.35 4.01 4.02 2.32 2.06 56.09%
P/EPS -39.64 12.58 8.95 26.74 -7.96 -27.45 -3.59 398.04%
EY -2.52 7.95 11.17 3.74 -12.56 -3.64 -27.84 -79.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.24 0.46 0.31 0.16 0.24 33.55%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 20/05/10 25/02/10 26/11/09 21/08/09 22/05/09 27/02/09 -
Price 0.40 0.43 0.42 0.47 0.50 0.50 0.36 -
P/RPS 3.91 3.76 2.10 4.10 3.72 4.14 1.81 67.34%
P/EPS -38.67 11.51 8.00 27.33 -7.37 -49.02 -3.15 434.60%
EY -2.59 8.69 12.50 3.66 -13.56 -2.04 -31.70 -81.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.22 0.47 0.29 0.29 0.21 43.37%

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