[MULPHA] YoY 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- 111.75%
YoY- 440.37%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 180,755 135,445 183,501 284,727 185,301 227,272 426,961 -13.34%
PBT 16,734 -6,876 -31,478 39,435 -11,369 -5,159 11,486 6.46%
Tax 3,240 32,751 6,930 -123 5,558 1,571 -9,005 -
NP 19,974 25,875 -24,548 39,312 -5,811 -3,588 2,481 41.54%
-
NP to SH 21,125 20,311 -28,927 35,722 -10,495 -8,616 2,481 42.87%
-
Tax Rate -19.36% - - 0.31% - - 78.40% -
Total Cost 160,781 109,570 208,049 245,415 191,112 230,860 424,480 -14.93%
-
Net Worth 2,372,982 1,180,872 2,285,590 2,430,067 2,063,221 1,785,634 1,538,219 7.48%
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 2,372,982 1,180,872 2,285,590 2,430,067 2,063,221 1,785,634 1,538,219 7.48%
NOSH 2,028,190 1,180,872 1,190,411 1,215,033 1,192,613 1,248,695 1,240,499 8.53%
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 11.05% 19.10% -13.38% 13.81% -3.14% -1.58% 0.58% -
ROE 0.89% 1.72% -1.27% 1.47% -0.51% -0.48% 0.16% -
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 8.91 11.47 15.41 23.43 15.54 18.20 34.42 -20.15%
EPS 1.05 1.59 -2.43 2.94 -0.88 -0.69 0.20 31.81%
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 56.55 42.38 57.41 89.08 57.98 71.11 133.58 -13.34%
EPS 6.61 6.35 -9.05 11.18 -3.28 -2.70 0.78 42.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.4244 3.6946 7.151 7.603 6.4553 5.5868 4.8127 7.48%
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 4.60 4.01 6.10 6.06 7.66 3.30 1.95 15.36%
P/EPS 39.36 26.74 -38.68 48.30 -135.23 -86.96 335.00 -30.00%
EY 2.54 3.74 -2.59 2.07 -0.74 -1.15 0.30 42.74%
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 5.50 4.10 2.79 6.23 9.07 3.30 1.95 18.85%
P/EPS 47.04 27.33 -17.70 49.66 -160.23 -86.96 335.00 -27.89%
EY 2.13 3.66 -5.65 2.01 -0.62 -1.15 0.30 38.61%
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