[MULPHA] YoY 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- -563.52%
YoY- -306.94%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 123,840 140,250 187,816 158,131 245,331 240,364 223,527 -9.36%
PBT -326,185 -11,570 -22,984 -80,033 42,011 14,622 5,396 -
Tax 3,774 8,401 3,681 9,642 -218 4,221 1,545 16.03%
NP -322,411 -3,169 -19,303 -70,391 41,793 18,843 6,941 -
-
NP to SH -342,273 -1,868 -18,987 -79,841 38,581 16,870 5,258 -
-
Tax Rate - - - - 0.52% -28.87% -28.63% -
Total Cost 446,251 143,419 207,119 228,522 203,538 221,521 216,586 12.79%
-
Net Worth 2,735,425 3,067,999 2,019,087 2,060,792 2,472,528 2,347,130 2,043,450 4.97%
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 2,735,425 3,067,999 2,019,087 2,060,792 2,472,528 2,347,130 2,043,450 4.97%
NOSH 2,298,676 2,360,000 1,835,534 1,177,595 1,194,458 1,222,463 1,195,000 11.50%
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 -260.34% -2.26% -10.28% -44.51% 17.04% 7.84% 3.11% -
ROE -12.51% -0.06% -0.94% -3.87% 1.56% 0.72% 0.26% -
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 5.39 5.94 10.23 13.43 20.54 19.66 18.71 -18.71%
EPS -14.89 -0.08 -1.04 -6.24 3.23 1.38 0.44 -
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 38.75 43.88 58.76 49.48 76.76 75.20 69.94 -9.36%
EPS -107.09 -0.58 -5.94 -24.98 12.07 5.28 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.5584 9.599 6.3172 6.4477 7.7359 7.3435 6.3934 4.97%
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 7.61 8.41 4.01 4.02 5.89 9.05 6.15 3.61%
P/EPS -2.75 -631.69 -39.64 -7.96 37.46 128.99 261.36 -
EY -36.32 -0.16 -2.52 -12.56 2.67 0.78 0.38 -
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 7.61 6.90 3.91 3.72 5.60 7.37 6.42 2.87%
P/EPS -2.75 -517.99 -38.67 -7.37 35.60 105.07 272.73 -
EY -36.32 -0.19 -2.59 -13.56 2.81 0.95 0.37 -
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