[MULPHA] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 92.13%
YoY- 1831.64%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 516,153 436,009 629,540 736,279 600,090 923,401 876,653 -8.44%
PBT 37,318 -105,847 16,785 80,190 -4,711 156,199 24,229 7.46%
Tax 12,441 51,829 3,869 -796 7,507 -37,212 -21,189 -
NP 49,759 -54,018 20,654 79,394 2,796 118,987 3,040 59.30%
-
NP to SH 50,395 -71,563 14,267 74,495 -4,302 108,688 3,040 59.64%
-
Tax Rate -33.34% - -23.05% 0.99% - 23.82% 87.45% -
Total Cost 466,394 490,027 608,886 656,885 597,294 804,414 873,613 -9.92%
-
Net Worth 2,362,980 1,177,023 2,282,719 2,430,505 2,067,349 1,786,480 1,570,666 7.04%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 2,362,980 1,177,023 2,282,719 2,430,505 2,067,349 1,786,480 1,570,666 7.04%
NOSH 2,019,641 1,177,023 1,188,916 1,215,252 1,194,999 1,249,287 1,266,666 8.08%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 9.64% -12.39% 3.28% 10.78% 0.47% 12.89% 0.35% -
ROE 2.13% -6.08% 0.63% 3.07% -0.21% 6.08% 0.19% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 25.56 37.04 52.95 60.59 50.22 73.91 69.21 -15.29%
EPS 2.50 -5.60 1.20 6.13 -0.36 8.70 0.24 47.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.00 1.92 2.00 1.73 1.43 1.24 -0.96%
Adjusted Per Share Value based on latest NOSH - 1,215,033
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 161.49 136.42 196.97 230.36 187.75 288.91 274.28 -8.44%
EPS 15.77 -22.39 4.46 23.31 -1.35 34.01 0.95 59.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.3931 3.6826 7.142 7.6044 6.4682 5.5894 4.9142 7.04%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.41 0.46 0.94 1.42 1.19 0.60 0.67 -
P/RPS 1.60 1.24 1.78 2.34 2.37 0.81 0.97 8.69%
P/EPS 16.43 -7.57 78.33 23.16 -330.56 6.90 279.17 -37.61%
EY 6.09 -13.22 1.28 4.32 -0.30 14.50 0.36 60.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.46 0.49 0.71 0.69 0.42 0.54 -6.96%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 26/11/09 21/11/08 23/11/07 24/11/06 25/11/05 29/11/04 -
Price 0.49 0.47 0.43 1.46 1.41 0.60 0.67 -
P/RPS 1.92 1.27 0.81 2.41 2.81 0.81 0.97 12.04%
P/EPS 19.64 -7.73 35.83 23.82 -391.67 6.90 279.17 -35.73%
EY 5.09 -12.94 2.79 4.20 -0.26 14.50 0.36 55.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.47 0.22 0.73 0.82 0.42 0.54 -4.10%

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