[MULPHA] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -302.98%
YoY- -201.27%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 672,675 720,731 807,931 932,763 948,443 1,049,669 1,044,702 -25.41%
PBT -250,821 -275,423 -153,379 -127,501 64,670 135,583 108,194 -
Tax 64,800 38,979 29,119 16,152 -3,691 -10,744 -6,305 -
NP -186,021 -236,444 -124,260 -111,349 60,979 124,839 101,889 -
-
NP to SH -207,545 -256,783 -138,361 -121,715 59,964 124,613 102,902 -
-
Tax Rate - - - - 5.71% 7.92% 5.83% -
Total Cost 858,696 957,175 932,191 1,044,112 887,464 924,830 942,813 -6.03%
-
Net Worth 1,180,872 2,060,792 2,005,500 2,013,606 2,285,590 2,472,528 2,140,905 -32.71%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,180,872 2,060,792 2,005,500 2,013,606 2,285,590 2,472,528 2,140,905 -32.71%
NOSH 1,180,872 1,177,595 1,179,705 1,191,482 1,190,411 1,194,458 1,182,820 -0.10%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -27.65% -32.81% -15.38% -11.94% 6.43% 11.89% 9.75% -
ROE -17.58% -12.46% -6.90% -6.04% 2.62% 5.04% 4.81% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 56.96 61.20 68.49 78.29 79.67 87.88 88.32 -25.33%
EPS -17.58 -21.81 -11.73 -10.22 5.04 10.43 8.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.75 1.70 1.69 1.92 2.07 1.81 -32.64%
Adjusted Per Share Value based on latest NOSH - 1,191,482
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 210.46 225.50 252.78 291.84 296.74 328.41 326.86 -25.41%
EPS -64.94 -80.34 -43.29 -38.08 18.76 38.99 32.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6946 6.4477 6.2747 6.30 7.151 7.7359 6.6983 -32.71%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.46 0.54 0.28 0.41 0.94 1.21 0.91 -
P/RPS 0.81 0.88 0.41 0.52 1.18 1.38 1.03 -14.78%
P/EPS -2.62 -2.48 -2.39 -4.01 18.66 11.60 10.46 -
EY -38.21 -40.38 -41.89 -24.92 5.36 8.62 9.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.31 0.16 0.24 0.49 0.58 0.50 -5.40%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 21/08/09 22/05/09 27/02/09 21/11/08 20/08/08 21/05/08 -
Price 0.47 0.50 0.50 0.36 0.43 1.15 1.15 -
P/RPS 0.83 0.82 0.73 0.46 0.54 1.31 1.30 -25.83%
P/EPS -2.67 -2.29 -4.26 -3.52 8.54 11.02 13.22 -
EY -37.39 -43.61 -23.46 -28.38 11.71 9.07 7.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.29 0.29 0.21 0.22 0.56 0.64 -18.58%

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