[MULPHA] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -50.52%
YoY- 504.26%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 609,466 664,930 524,860 585,012 670,796 601,128 1,025,192 -8.29%
PBT -44,332 -186,588 -639,884 453,646 41,168 -197,942 97,902 -
Tax 50,874 20,798 122,506 -103,402 18,402 38,156 -7,498 -
NP 6,542 -165,790 -517,378 350,244 59,570 -159,786 90,404 -35.43%
-
NP to SH 9,838 -165,798 -555,362 353,736 58,540 -183,748 86,388 -30.36%
-
Tax Rate - - - 22.79% -44.70% - 7.66% -
Total Cost 602,924 830,720 1,042,238 234,768 611,226 760,914 934,788 -7.04%
-
Net Worth 2,373,952 2,246,999 2,735,433 3,044,703 2,021,043 2,061,275 2,469,933 -0.65%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 2,373,952 2,246,999 2,735,433 3,044,703 2,021,043 2,061,275 2,469,933 -0.65%
NOSH 2,138,695 2,181,552 2,298,683 2,342,079 1,837,312 1,177,871 1,193,204 10.20%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 1.07% -24.93% -98.57% 59.87% 8.88% -26.58% 8.82% -
ROE 0.41% -7.38% -20.30% 11.62% 2.90% -8.91% 3.50% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 28.50 30.48 22.83 24.98 36.51 51.04 85.92 -16.79%
EPS 0.46 -7.60 -24.16 15.10 3.18 -14.36 7.24 -36.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.03 1.19 1.30 1.10 1.75 2.07 -9.86%
Adjusted Per Share Value based on latest NOSH - 2,360,000
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 190.69 208.04 164.21 183.03 209.87 188.08 320.76 -8.29%
EPS 3.08 -51.87 -173.76 110.67 18.32 -57.49 27.03 -30.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.4275 7.0303 8.5584 9.5261 6.3233 6.4492 7.7278 -0.65%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.44 0.415 0.41 0.50 0.41 0.54 1.21 -
P/RPS 1.54 1.36 1.80 2.00 1.12 1.06 1.41 1.48%
P/EPS 95.65 -5.46 -1.70 3.31 12.87 -3.46 16.71 33.72%
EY 1.05 -18.31 -58.93 30.21 7.77 -28.89 5.98 -25.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.34 0.38 0.37 0.31 0.58 -6.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 28/08/13 28/08/12 25/08/11 26/08/10 21/08/09 20/08/08 -
Price 0.485 0.415 0.41 0.41 0.40 0.50 1.15 -
P/RPS 1.70 1.36 1.80 1.64 1.10 0.98 1.34 4.04%
P/EPS 105.43 -5.46 -1.70 2.71 12.55 -3.21 15.88 37.07%
EY 0.95 -18.31 -58.93 36.84 7.97 -31.20 6.30 -27.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.34 0.32 0.36 0.29 0.56 -3.93%

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