[MULPHA] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -21.96%
YoY- 501.04%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 256,742 180,755 187,816 147,582 235,865 135,445 158,131 38.01%
PBT 43,629 16,734 -22,984 43,568 61,371 -6,876 -80,033 -
Tax 19,125 3,240 3,681 5,520 3,110 32,751 9,642 57.66%
NP 62,754 19,974 -19,303 49,088 64,481 25,875 -70,391 -
-
NP to SH 61,706 21,125 -18,987 48,257 61,834 20,311 -79,841 -
-
Tax Rate -43.84% -19.36% - -12.67% -5.07% - - -
Total Cost 193,988 160,781 207,119 98,494 171,384 109,570 228,522 -10.32%
-
Net Worth 2,594,883 2,372,982 2,019,087 1,498,167 2,261,357 1,180,872 2,060,792 16.55%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 2,594,883 2,372,982 2,019,087 1,498,167 2,261,357 1,180,872 2,060,792 16.55%
NOSH 2,109,660 2,028,190 1,835,534 1,291,524 1,177,790 1,180,872 1,177,595 47.34%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 24.44% 11.05% -10.28% 33.26% 27.34% 19.10% -44.51% -
ROE 2.38% 0.89% -0.94% 3.22% 2.73% 1.72% -3.87% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 12.17 8.91 10.23 11.43 20.03 11.47 13.43 -6.33%
EPS 2.93 1.05 -1.04 3.73 5.25 1.59 -6.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.17 1.10 1.16 1.92 1.00 1.75 -20.89%
Adjusted Per Share Value based on latest NOSH - 1,291,524
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 82.47 58.06 60.33 47.40 75.76 43.51 50.79 38.02%
EPS 19.82 6.79 -6.10 15.50 19.86 6.52 -25.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.335 7.6223 6.4855 4.8123 7.2637 3.7931 6.6195 16.55%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.53 0.41 0.41 0.47 0.47 0.46 0.54 -
P/RPS 4.36 4.60 4.01 4.11 2.35 4.01 4.02 5.54%
P/EPS 18.12 39.36 -39.64 12.58 8.95 26.74 -7.96 -
EY 5.52 2.54 -2.52 7.95 11.17 3.74 -12.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.35 0.37 0.41 0.24 0.46 0.31 24.30%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 23/11/10 26/08/10 20/05/10 25/02/10 26/11/09 21/08/09 -
Price 0.50 0.49 0.40 0.43 0.42 0.47 0.50 -
P/RPS 4.11 5.50 3.91 3.76 2.10 4.10 3.72 6.85%
P/EPS 17.09 47.04 -38.67 11.51 8.00 27.33 -7.37 -
EY 5.85 2.13 -2.59 8.69 12.50 3.66 -13.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.36 0.37 0.22 0.47 0.29 25.88%

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