[MULPHA] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -7.57%
YoY- 113.89%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 606,966 623,376 637,042 707,788 730,003 777,569 772,895 -14.89%
PBT -372,876 -58,261 173,889 278,065 287,186 275,772 80,947 -
Tax 115,246 119,873 2,292 -39,266 -29,336 -34,056 31,566 137.29%
NP -257,630 61,612 176,181 238,799 257,850 241,716 112,513 -
-
NP to SH -275,623 64,782 178,926 240,052 259,699 242,580 112,101 -
-
Tax Rate - - -1.32% 14.12% 10.21% 12.35% -39.00% -
Total Cost 864,596 561,764 460,861 468,989 472,153 535,853 660,382 19.69%
-
Net Worth 2,735,425 3,055,965 3,633,499 2,428,333 3,067,999 2,673,357 2,594,883 3.58%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 2,735,425 3,055,965 3,633,499 2,428,333 3,067,999 2,673,357 2,594,883 3.58%
NOSH 2,298,676 2,315,125 2,795,000 2,428,333 2,360,000 2,105,005 2,109,660 5.89%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -42.45% 9.88% 27.66% 33.74% 35.32% 31.09% 14.56% -
ROE -10.08% 2.12% 4.92% 9.89% 8.46% 9.07% 4.32% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 26.41 26.93 22.79 29.15 30.93 36.94 36.64 -19.62%
EPS -11.99 2.80 6.40 9.89 11.00 11.52 5.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.32 1.30 1.00 1.30 1.27 1.23 -2.18%
Adjusted Per Share Value based on latest NOSH - 2,428,333
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 194.96 200.24 204.62 227.35 234.48 249.76 248.26 -14.89%
EPS -88.53 20.81 57.47 77.11 83.42 77.92 36.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.7865 9.8161 11.6712 7.8001 9.8548 8.5871 8.335 3.58%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.41 0.42 0.40 0.35 0.50 0.53 0.53 -
P/RPS 1.55 1.56 1.75 1.20 1.62 1.43 1.45 4.55%
P/EPS -3.42 15.01 6.25 3.54 4.54 4.60 9.97 -
EY -29.25 6.66 16.00 28.24 22.01 21.74 10.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.31 0.35 0.38 0.42 0.43 -14.50%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 28/05/12 27/02/12 24/11/11 25/08/11 20/05/11 28/02/11 -
Price 0.41 0.41 0.43 0.38 0.41 0.51 0.50 -
P/RPS 1.55 1.52 1.89 1.30 1.33 1.38 1.36 9.11%
P/EPS -3.42 14.65 6.72 3.84 3.73 4.43 9.41 -
EY -29.25 6.82 14.89 26.01 26.84 22.60 10.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.31 0.33 0.38 0.32 0.40 0.41 -11.74%

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