[MULPHA] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 14.78%
YoY- 170.42%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 679,194 517,196 601,394 688,204 581,345 839,386 981,705 -5.94%
PBT -101,726 -408,204 309,600 49,757 -141,129 22,380 106,920 -
Tax 6,177 85,928 -74,873 16,588 69,105 5,158 -1,061 -
NP -95,549 -322,276 234,726 66,345 -72,024 27,538 105,858 -
-
NP to SH -98,974 -345,066 237,794 67,193 -95,417 19,022 99,326 -
-
Tax Rate - - 24.18% -33.34% - -23.05% 0.99% -
Total Cost 774,743 839,472 366,668 621,858 653,369 811,848 875,846 -2.02%
-
Net Worth 2,322,431 2,748,318 2,339,685 2,362,980 1,177,023 2,282,719 2,430,505 -0.75%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 2,322,431 2,748,318 2,339,685 2,362,980 1,177,023 2,282,719 2,430,505 -0.75%
NOSH 2,170,497 2,290,265 2,339,685 2,019,641 1,177,023 1,188,916 1,215,252 10.13%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -14.07% -62.31% 39.03% 9.64% -12.39% 3.28% 10.78% -
ROE -4.26% -12.56% 10.16% 2.84% -8.11% 0.83% 4.09% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 31.29 22.58 25.70 34.08 49.39 70.60 80.78 -14.60%
EPS -4.56 -15.07 10.16 3.33 -7.47 1.60 8.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.20 1.00 1.17 1.00 1.92 2.00 -9.89%
Adjusted Per Share Value based on latest NOSH - 2,028,190
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 212.50 161.82 188.16 215.32 181.89 262.62 307.15 -5.94%
EPS -30.97 -107.96 74.40 21.02 -29.85 5.95 31.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.2663 8.5988 7.3203 7.3931 3.6826 7.142 7.6044 -0.75%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.42 0.40 0.35 0.41 0.46 0.94 1.42 -
P/RPS 1.34 1.77 1.36 1.20 0.93 1.33 1.76 -4.43%
P/EPS -9.21 -2.65 3.44 12.32 -5.67 58.75 17.37 -
EY -10.86 -37.67 29.04 8.11 -17.62 1.70 5.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.35 0.35 0.46 0.49 0.71 -9.49%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 22/11/12 24/11/11 23/11/10 26/11/09 21/11/08 23/11/07 -
Price 0.425 0.40 0.38 0.49 0.47 0.43 1.46 -
P/RPS 1.36 1.77 1.48 1.44 0.95 0.61 1.81 -4.64%
P/EPS -9.32 -2.65 3.74 14.73 -5.80 26.88 17.86 -
EY -10.73 -37.67 26.75 6.79 -17.25 3.72 5.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.38 0.42 0.47 0.22 0.73 -9.53%

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