[MULPHA] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 77.02%
YoY- 526.08%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 335,398 300,564 512,596 451,552 414,789 696,129 449,692 -4.76%
PBT 20,584 -98,971 48,951 40,755 6,658 161,358 12,743 8.31%
Tax 9,201 19,078 -3,749 -673 1,949 -38,783 -12,184 -
NP 29,785 -79,893 45,202 40,082 8,607 122,575 559 93.92%
-
NP to SH 29,270 -91,874 43,194 38,773 6,193 117,304 559 93.36%
-
Tax Rate -44.70% - 7.66% 1.65% -29.27% 24.04% 95.61% -
Total Cost 305,613 380,457 467,394 411,470 406,182 573,554 449,133 -6.21%
-
Net Worth 2,021,043 2,061,275 2,469,933 2,348,396 2,036,544 1,794,061 1,690,975 3.01%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 2,021,043 2,061,275 2,469,933 2,348,396 2,036,544 1,794,061 1,690,975 3.01%
NOSH 1,837,312 1,177,871 1,193,204 1,223,122 1,190,961 1,254,588 1,397,500 4.66%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 8.88% -26.58% 8.82% 8.88% 2.08% 17.61% 0.12% -
ROE 1.45% -4.46% 1.75% 1.65% 0.30% 6.54% 0.03% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 18.25 25.52 42.96 36.92 34.83 55.49 32.18 -9.01%
EPS 1.59 -7.18 3.62 3.17 0.52 9.35 0.04 84.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.75 2.07 1.92 1.71 1.43 1.21 -1.57%
Adjusted Per Share Value based on latest NOSH - 1,222,463
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 104.94 94.04 160.38 141.28 129.78 217.80 140.70 -4.76%
EPS 9.16 -28.74 13.51 12.13 1.94 36.70 0.17 94.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3233 6.4492 7.7278 7.3475 6.3718 5.6131 5.2906 3.01%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.41 0.54 1.21 1.78 1.15 0.53 0.62 -
P/RPS 2.25 2.12 2.82 4.82 3.30 0.96 1.93 2.58%
P/EPS 25.74 -6.92 33.43 56.15 221.15 5.67 1,550.00 -49.47%
EY 3.89 -14.44 2.99 1.78 0.45 17.64 0.06 100.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.31 0.58 0.93 0.67 0.37 0.51 -5.20%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 21/08/09 20/08/08 27/08/07 25/08/06 25/08/05 27/08/04 -
Price 0.40 0.50 1.15 1.45 1.20 0.59 0.66 -
P/RPS 2.19 1.96 2.68 3.93 3.45 1.06 2.05 1.10%
P/EPS 25.11 -6.41 31.77 45.74 230.77 6.31 1,650.00 -50.20%
EY 3.98 -15.60 3.15 2.19 0.43 15.85 0.06 101.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.29 0.56 0.76 0.70 0.41 0.55 -6.81%

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