[MULPHA] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -663.52%
YoY- -312.7%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 262,430 292,506 335,398 300,564 512,596 451,552 414,789 -7.33%
PBT -319,942 226,823 20,584 -98,971 48,951 40,755 6,658 -
Tax 61,253 -51,701 9,201 19,078 -3,749 -673 1,949 77.55%
NP -258,689 175,122 29,785 -79,893 45,202 40,082 8,607 -
-
NP to SH -277,681 176,868 29,270 -91,874 43,194 38,773 6,193 -
-
Tax Rate - 22.79% -44.70% - 7.66% 1.65% -29.27% -
Total Cost 521,119 117,384 305,613 380,457 467,394 411,470 406,182 4.23%
-
Net Worth 2,735,433 3,044,703 2,021,043 2,061,275 2,469,933 2,348,396 2,036,544 5.03%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 2,735,433 3,044,703 2,021,043 2,061,275 2,469,933 2,348,396 2,036,544 5.03%
NOSH 2,298,683 2,342,079 1,837,312 1,177,871 1,193,204 1,223,122 1,190,961 11.57%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -98.57% 59.87% 8.88% -26.58% 8.82% 8.88% 2.08% -
ROE -10.15% 5.81% 1.45% -4.46% 1.75% 1.65% 0.30% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 11.42 12.49 18.25 25.52 42.96 36.92 34.83 -16.94%
EPS -12.08 7.55 1.59 -7.18 3.62 3.17 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.30 1.10 1.75 2.07 1.92 1.71 -5.85%
Adjusted Per Share Value based on latest NOSH - 1,177,595
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 82.11 91.52 104.94 94.04 160.38 141.28 129.78 -7.33%
EPS -86.88 55.34 9.16 -28.74 13.51 12.13 1.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.5584 9.5261 6.3233 6.4492 7.7278 7.3475 6.3718 5.03%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.41 0.50 0.41 0.54 1.21 1.78 1.15 -
P/RPS 3.59 4.00 2.25 2.12 2.82 4.82 3.30 1.41%
P/EPS -3.39 6.62 25.74 -6.92 33.43 56.15 221.15 -
EY -29.46 15.10 3.89 -14.44 2.99 1.78 0.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.37 0.31 0.58 0.93 0.67 -10.68%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 26/08/10 21/08/09 20/08/08 27/08/07 25/08/06 -
Price 0.41 0.41 0.40 0.50 1.15 1.45 1.20 -
P/RPS 3.59 3.28 2.19 1.96 2.68 3.93 3.45 0.66%
P/EPS -3.39 5.43 25.11 -6.41 31.77 45.74 230.77 -
EY -29.46 18.42 3.98 -15.60 3.15 2.19 0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.36 0.29 0.56 0.76 0.70 -11.32%

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