[MULPHA] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -13.68%
YoY- -234.46%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 671,874 672,675 720,731 807,931 932,763 948,443 1,049,669 -25.66%
PBT -44,476 -250,821 -275,423 -153,379 -127,501 64,670 135,583 -
Tax 54,939 64,800 38,979 29,119 16,152 -3,691 -10,744 -
NP 10,463 -186,021 -236,444 -124,260 -111,349 60,979 124,839 -80.76%
-
NP to SH -9,729 -207,545 -256,783 -138,361 -121,715 59,964 124,613 -
-
Tax Rate - - - - - 5.71% 7.92% -
Total Cost 661,411 858,696 957,175 932,191 1,044,112 887,464 924,830 -19.97%
-
Net Worth 1,177,790 1,180,872 2,060,792 2,005,500 2,013,606 2,285,590 2,472,528 -38.92%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,177,790 1,180,872 2,060,792 2,005,500 2,013,606 2,285,590 2,472,528 -38.92%
NOSH 1,177,790 1,180,872 1,177,595 1,179,705 1,191,482 1,190,411 1,194,458 -0.92%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.56% -27.65% -32.81% -15.38% -11.94% 6.43% 11.89% -
ROE -0.83% -17.58% -12.46% -6.90% -6.04% 2.62% 5.04% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 57.05 56.96 61.20 68.49 78.29 79.67 87.88 -24.96%
EPS -0.83 -17.58 -21.81 -11.73 -10.22 5.04 10.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.75 1.70 1.69 1.92 2.07 -38.35%
Adjusted Per Share Value based on latest NOSH - 1,179,705
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 210.21 210.46 225.50 252.78 291.84 296.74 328.41 -25.66%
EPS -3.04 -64.94 -80.34 -43.29 -38.08 18.76 38.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.685 3.6946 6.4477 6.2747 6.30 7.151 7.7359 -38.92%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.47 0.46 0.54 0.28 0.41 0.94 1.21 -
P/RPS 0.82 0.81 0.88 0.41 0.52 1.18 1.38 -29.25%
P/EPS -56.90 -2.62 -2.48 -2.39 -4.01 18.66 11.60 -
EY -1.76 -38.21 -40.38 -41.89 -24.92 5.36 8.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.31 0.16 0.24 0.49 0.58 -13.04%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 21/08/09 22/05/09 27/02/09 21/11/08 20/08/08 -
Price 0.42 0.47 0.50 0.50 0.36 0.43 1.15 -
P/RPS 0.74 0.83 0.82 0.73 0.46 0.54 1.31 -31.59%
P/EPS -50.85 -2.67 -2.29 -4.26 -3.52 8.54 11.02 -
EY -1.97 -37.39 -43.61 -23.46 -28.38 11.71 9.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.47 0.29 0.29 0.21 0.22 0.56 -17.40%

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