[MULPHA] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 48.07%
YoY- -601.6%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 517,196 601,394 688,204 581,345 839,386 981,705 800,120 -7.00%
PBT -408,204 309,600 49,757 -141,129 22,380 106,920 -6,281 100.38%
Tax 85,928 -74,873 16,588 69,105 5,158 -1,061 10,009 43.04%
NP -322,276 234,726 66,345 -72,024 27,538 105,858 3,728 -
-
NP to SH -345,066 237,794 67,193 -95,417 19,022 99,326 -5,736 97.82%
-
Tax Rate - 24.18% -33.34% - -23.05% 0.99% - -
Total Cost 839,472 366,668 621,858 653,369 811,848 875,846 796,392 0.88%
-
Net Worth 2,748,318 2,339,685 2,362,980 1,177,023 2,282,719 2,430,505 2,067,349 4.85%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 2,748,318 2,339,685 2,362,980 1,177,023 2,282,719 2,430,505 2,067,349 4.85%
NOSH 2,290,265 2,339,685 2,019,641 1,177,023 1,188,916 1,215,252 1,194,999 11.44%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -62.31% 39.03% 9.64% -12.39% 3.28% 10.78% 0.47% -
ROE -12.56% 10.16% 2.84% -8.11% 0.83% 4.09% -0.28% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 22.58 25.70 34.08 49.39 70.60 80.78 66.96 -16.55%
EPS -15.07 10.16 3.33 -7.47 1.60 8.17 -0.48 77.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.00 1.17 1.00 1.92 2.00 1.73 -5.90%
Adjusted Per Share Value based on latest NOSH - 1,180,872
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 161.82 188.16 215.32 181.89 262.62 307.15 250.34 -7.00%
EPS -107.96 74.40 21.02 -29.85 5.95 31.08 -1.79 97.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.5988 7.3203 7.3931 3.6826 7.142 7.6044 6.4682 4.85%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.40 0.35 0.41 0.46 0.94 1.42 1.19 -
P/RPS 1.77 1.36 1.20 0.93 1.33 1.76 1.78 -0.09%
P/EPS -2.65 3.44 12.32 -5.67 58.75 17.37 -247.92 -53.03%
EY -37.67 29.04 8.11 -17.62 1.70 5.76 -0.40 113.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.35 0.46 0.49 0.71 0.69 -11.55%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 24/11/11 23/11/10 26/11/09 21/11/08 23/11/07 24/11/06 -
Price 0.40 0.38 0.49 0.47 0.43 1.46 1.41 -
P/RPS 1.77 1.48 1.44 0.95 0.61 1.81 2.11 -2.88%
P/EPS -2.65 3.74 14.73 -5.80 26.88 17.86 -293.75 -54.34%
EY -37.67 26.75 6.79 -17.25 3.72 5.60 -0.34 118.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.42 0.47 0.22 0.73 0.82 -14.06%

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