[MULPHA] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 192.1%
YoY- -0.21%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 158,540 140,250 152,256 256,742 180,755 187,816 147,582 4.88%
PBT 7,613 -11,570 238,393 43,629 16,734 -22,984 43,568 -68.71%
Tax -6,690 8,401 -60,102 19,125 3,240 3,681 5,520 -
NP 923 -3,169 178,291 62,754 19,974 -19,303 49,088 -92.91%
-
NP to SH 1,478 -1,868 178,736 61,706 21,125 -18,987 48,257 -90.19%
-
Tax Rate 87.88% - 25.21% -43.84% -19.36% - -12.67% -
Total Cost 157,617 143,419 -26,035 193,988 160,781 207,119 98,494 36.77%
-
Net Worth 2,428,333 3,067,999 2,673,357 2,594,883 2,372,982 2,019,087 1,498,167 37.94%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 2,428,333 3,067,999 2,673,357 2,594,883 2,372,982 2,019,087 1,498,167 37.94%
NOSH 2,428,333 2,360,000 2,105,005 2,109,660 2,028,190 1,835,534 1,291,524 52.27%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.58% -2.26% 117.10% 24.44% 11.05% -10.28% 33.26% -
ROE 0.06% -0.06% 6.69% 2.38% 0.89% -0.94% 3.22% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.53 5.94 7.23 12.17 8.91 10.23 11.43 -31.12%
EPS 0.07 -0.08 8.49 2.93 1.05 -1.04 3.73 -92.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.30 1.27 1.23 1.17 1.10 1.16 -9.41%
Adjusted Per Share Value based on latest NOSH - 2,109,660
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 49.60 43.88 47.64 80.33 56.55 58.76 46.17 4.88%
EPS 0.46 -0.58 55.92 19.31 6.61 -5.94 15.10 -90.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.5976 9.599 8.3642 8.1187 7.4244 6.3172 4.6874 37.94%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.35 0.50 0.53 0.53 0.41 0.41 0.47 -
P/RPS 5.36 8.41 7.33 4.36 4.60 4.01 4.11 19.34%
P/EPS 575.05 -631.69 6.24 18.12 39.36 -39.64 12.58 1175.47%
EY 0.17 -0.16 16.02 5.52 2.54 -2.52 7.95 -92.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.42 0.43 0.35 0.37 0.41 -10.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 20/05/11 28/02/11 23/11/10 26/08/10 20/05/10 -
Price 0.38 0.41 0.51 0.50 0.49 0.40 0.43 -
P/RPS 5.82 6.90 7.05 4.11 5.50 3.91 3.76 33.77%
P/EPS 624.33 -517.99 6.01 17.09 47.04 -38.67 11.51 1329.45%
EY 0.16 -0.19 16.65 5.85 2.13 -2.59 8.69 -93.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.32 0.40 0.41 0.42 0.36 0.37 1.79%

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