[MULPHA] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 61.34%
YoY- 119.95%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 730,733 671,874 866,206 988,625 846,633 1,233,028 1,324,373 -9.43%
PBT 84,118 -44,476 -138,115 127,387 55,734 368,903 95,089 -2.02%
Tax 28,395 54,939 26,766 -7,668 2,592 -67,913 -19,679 -
NP 112,513 10,463 -111,349 119,719 58,326 300,990 75,410 6.89%
-
NP to SH 112,101 -9,729 -121,715 120,192 54,645 294,346 75,410 6.82%
-
Tax Rate -33.76% - - 6.02% -4.65% 18.41% 20.70% -
Total Cost 618,220 661,411 977,555 868,906 788,307 932,038 1,248,963 -11.05%
-
Net Worth 2,532,964 2,250,563 1,990,515 2,380,276 2,163,063 1,984,606 1,883,846 5.05%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 2,532,964 2,250,563 1,990,515 2,380,276 2,163,063 1,984,606 1,883,846 5.05%
NOSH 2,110,803 1,172,168 1,191,925 1,214,426 1,195,062 1,248,180 1,255,897 9.03%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 15.40% 1.56% -12.85% 12.11% 6.89% 24.41% 5.69% -
ROE 4.43% -0.43% -6.11% 5.05% 2.53% 14.83% 4.00% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 34.62 57.32 72.67 81.41 70.84 98.79 105.45 -16.93%
EPS 5.31 -0.83 -10.22 9.90 4.58 23.58 6.01 -2.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.92 1.67 1.96 1.81 1.59 1.50 -3.64%
Adjusted Per Share Value based on latest NOSH - 1,213,097
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 234.72 215.81 278.23 317.56 271.95 396.06 425.40 -9.43%
EPS 36.01 -3.13 -39.10 38.61 17.55 94.55 24.22 6.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.1362 7.2291 6.3938 7.6457 6.948 6.3748 6.0511 5.05%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.53 0.47 0.41 1.56 1.38 0.60 0.65 -
P/RPS 1.53 0.82 0.56 1.92 1.95 0.61 0.62 16.23%
P/EPS 9.98 -56.63 -4.02 15.76 30.18 2.54 10.83 -1.35%
EY 10.02 -1.77 -24.91 6.34 3.31 39.30 9.24 1.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.24 0.25 0.80 0.76 0.38 0.43 0.38%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 27/02/09 28/02/08 28/02/07 24/02/06 25/02/05 -
Price 0.50 0.42 0.36 1.00 1.69 0.68 0.62 -
P/RPS 1.44 0.73 0.50 1.23 2.39 0.69 0.59 16.02%
P/EPS 9.41 -50.60 -3.53 10.10 36.96 2.88 10.33 -1.54%
EY 10.62 -1.98 -28.37 9.90 2.71 34.68 9.68 1.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.22 0.22 0.51 0.93 0.43 0.41 0.40%

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