[MULPHA] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -281.76%
YoY- -312.7%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 524,860 585,012 670,796 601,128 1,025,192 903,104 829,578 -7.33%
PBT -639,884 453,646 41,168 -197,942 97,902 81,510 13,316 -
Tax 122,506 -103,402 18,402 38,156 -7,498 -1,346 3,898 77.55%
NP -517,378 350,244 59,570 -159,786 90,404 80,164 17,214 -
-
NP to SH -555,362 353,736 58,540 -183,748 86,388 77,546 12,386 -
-
Tax Rate - 22.79% -44.70% - 7.66% 1.65% -29.27% -
Total Cost 1,042,238 234,768 611,226 760,914 934,788 822,940 812,364 4.23%
-
Net Worth 2,735,433 3,044,703 2,021,043 2,061,275 2,469,933 2,348,396 2,036,544 5.03%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 2,735,433 3,044,703 2,021,043 2,061,275 2,469,933 2,348,396 2,036,544 5.03%
NOSH 2,298,683 2,342,079 1,837,312 1,177,871 1,193,204 1,223,122 1,190,961 11.57%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -98.57% 59.87% 8.88% -26.58% 8.82% 8.88% 2.08% -
ROE -20.30% 11.62% 2.90% -8.91% 3.50% 3.30% 0.61% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 22.83 24.98 36.51 51.04 85.92 73.84 69.66 -16.95%
EPS -24.16 15.10 3.18 -14.36 7.24 6.34 1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.30 1.10 1.75 2.07 1.92 1.71 -5.85%
Adjusted Per Share Value based on latest NOSH - 1,177,595
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 164.21 183.03 209.87 188.08 320.76 282.56 259.55 -7.33%
EPS -173.76 110.67 18.32 -57.49 27.03 24.26 3.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.5584 9.5261 6.3233 6.4492 7.7278 7.3475 6.3718 5.03%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.41 0.50 0.41 0.54 1.21 1.78 1.15 -
P/RPS 1.80 2.00 1.12 1.06 1.41 2.41 1.65 1.45%
P/EPS -1.70 3.31 12.87 -3.46 16.71 28.08 110.58 -
EY -58.93 30.21 7.77 -28.89 5.98 3.56 0.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.37 0.31 0.58 0.93 0.67 -10.68%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 26/08/10 21/08/09 20/08/08 27/08/07 25/08/06 -
Price 0.41 0.41 0.40 0.50 1.15 1.45 1.20 -
P/RPS 1.80 1.64 1.10 0.98 1.34 1.96 1.72 0.75%
P/EPS -1.70 2.71 12.55 -3.21 15.88 22.87 115.38 -
EY -58.93 36.84 7.97 -31.20 6.30 4.37 0.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.36 0.29 0.56 0.76 0.70 -11.32%

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