[MULPHA] YoY Cumulative 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- 22.11%
YoY- -601.6%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 387,897 451,046 516,153 436,009 629,540 736,279 600,090 -7.00%
PBT -306,153 232,200 37,318 -105,847 16,785 80,190 -4,711 100.38%
Tax 64,446 -56,155 12,441 51,829 3,869 -796 7,507 43.04%
NP -241,707 176,045 49,759 -54,018 20,654 79,394 2,796 -
-
NP to SH -258,800 178,346 50,395 -71,563 14,267 74,495 -4,302 97.82%
-
Tax Rate - 24.18% -33.34% - -23.05% 0.99% - -
Total Cost 629,604 275,001 466,394 490,027 608,886 656,885 597,294 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 -9.42% 7.62% 2.13% -6.08% 0.63% 3.07% -0.21% -
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 16.94 19.28 25.56 37.04 52.95 60.59 50.22 -16.55%
EPS -11.30 7.62 2.50 -5.60 1.20 6.13 -0.36 77.51%
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 121.36 141.12 161.49 136.42 196.97 230.36 187.75 -7.00%
EPS -80.97 55.80 15.77 -22.39 4.46 23.31 -1.35 97.72%
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 2.36 1.82 1.60 1.24 1.78 2.34 2.37 -0.07%
P/EPS -3.54 4.59 16.43 -7.57 78.33 23.16 -330.56 -53.01%
EY -28.25 21.78 6.09 -13.22 1.28 4.32 -0.30 113.14%
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 2.36 1.97 1.92 1.27 0.81 2.41 2.81 -2.86%
P/EPS -3.54 4.99 19.64 -7.73 35.83 23.82 -391.67 -54.32%
EY -28.25 20.06 5.09 -12.94 2.79 4.20 -0.26 118.28%
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