[MULPHA] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -69.67%
YoY- 131.86%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 664,930 524,860 585,012 670,796 601,128 1,025,192 903,104 -4.97%
PBT -186,588 -639,884 453,646 41,168 -197,942 97,902 81,510 -
Tax 20,798 122,506 -103,402 18,402 38,156 -7,498 -1,346 -
NP -165,790 -517,378 350,244 59,570 -159,786 90,404 80,164 -
-
NP to SH -165,798 -555,362 353,736 58,540 -183,748 86,388 77,546 -
-
Tax Rate - - 22.79% -44.70% - 7.66% 1.65% -
Total Cost 830,720 1,042,238 234,768 611,226 760,914 934,788 822,940 0.15%
-
Net Worth 2,246,999 2,735,433 3,044,703 2,021,043 2,061,275 2,469,933 2,348,396 -0.73%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 2,246,999 2,735,433 3,044,703 2,021,043 2,061,275 2,469,933 2,348,396 -0.73%
NOSH 2,181,552 2,298,683 2,342,079 1,837,312 1,177,871 1,193,204 1,223,122 10.11%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -24.93% -98.57% 59.87% 8.88% -26.58% 8.82% 8.88% -
ROE -7.38% -20.30% 11.62% 2.90% -8.91% 3.50% 3.30% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 30.48 22.83 24.98 36.51 51.04 85.92 73.84 -13.69%
EPS -7.60 -24.16 15.10 3.18 -14.36 7.24 6.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.19 1.30 1.10 1.75 2.07 1.92 -9.85%
Adjusted Per Share Value based on latest NOSH - 1,835,534
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 208.04 164.21 183.03 209.87 188.08 320.76 282.56 -4.97%
EPS -51.87 -173.76 110.67 18.32 -57.49 27.03 24.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.0303 8.5584 9.5261 6.3233 6.4492 7.7278 7.3475 -0.73%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.415 0.41 0.50 0.41 0.54 1.21 1.78 -
P/RPS 1.36 1.80 2.00 1.12 1.06 1.41 2.41 -9.08%
P/EPS -5.46 -1.70 3.31 12.87 -3.46 16.71 28.08 -
EY -18.31 -58.93 30.21 7.77 -28.89 5.98 3.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.34 0.38 0.37 0.31 0.58 0.93 -13.10%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 28/08/12 25/08/11 26/08/10 21/08/09 20/08/08 27/08/07 -
Price 0.415 0.41 0.41 0.40 0.50 1.15 1.45 -
P/RPS 1.36 1.80 1.64 1.10 0.98 1.34 1.96 -5.90%
P/EPS -5.46 -1.70 2.71 12.55 -3.21 15.88 22.87 -
EY -18.31 -58.93 36.84 7.97 -31.20 6.30 4.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.34 0.32 0.36 0.29 0.56 0.76 -10.13%

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