[MULPHA] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 211.26%
YoY- 4.01%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 176,931 125,627 158,540 180,755 135,445 183,501 284,727 -7.61%
PBT 16,999 13,006 7,613 16,734 -6,876 -31,478 39,435 -13.07%
Tax -5,766 3,976 -6,690 3,240 32,751 6,930 -123 89.77%
NP 11,233 16,982 923 19,974 25,875 -24,548 39,312 -18.82%
-
NP to SH 8,668 18,881 1,478 21,125 20,311 -28,927 35,722 -21.00%
-
Tax Rate 33.92% -30.57% 87.88% -19.36% - - 0.31% -
Total Cost 165,698 108,645 157,617 160,781 109,570 208,049 245,415 -6.33%
-
Net Worth 2,318,690 2,729,783 2,428,333 2,372,982 1,180,872 2,285,590 2,430,067 -0.77%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 2,318,690 2,729,783 2,428,333 2,372,982 1,180,872 2,285,590 2,430,067 -0.77%
NOSH 2,166,999 2,274,819 2,428,333 2,028,190 1,180,872 1,190,411 1,215,033 10.11%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 6.35% 13.52% 0.58% 11.05% 19.10% -13.38% 13.81% -
ROE 0.37% 0.69% 0.06% 0.89% 1.72% -1.27% 1.47% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 8.16 5.52 6.53 8.91 11.47 15.41 23.43 -16.10%
EPS 0.40 0.83 0.07 1.05 1.59 -2.43 2.94 -28.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.20 1.00 1.17 1.00 1.92 2.00 -9.89%
Adjusted Per Share Value based on latest NOSH - 2,028,190
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 56.83 40.35 50.92 58.06 43.51 58.94 91.46 -7.61%
EPS 2.78 6.06 0.47 6.79 6.52 -9.29 11.47 -21.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.4479 8.7684 7.8001 7.6223 3.7931 7.3416 7.8056 -0.77%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.42 0.40 0.35 0.41 0.46 0.94 1.42 -
P/RPS 5.14 7.24 5.36 4.60 4.01 6.10 6.06 -2.70%
P/EPS 105.00 48.19 575.05 39.36 26.74 -38.68 48.30 13.80%
EY 0.95 2.07 0.17 2.54 3.74 -2.59 2.07 -12.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.35 0.35 0.46 0.49 0.71 -9.49%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 22/11/12 24/11/11 23/11/10 26/11/09 21/11/08 23/11/07 -
Price 0.425 0.40 0.38 0.49 0.47 0.43 1.46 -
P/RPS 5.21 7.24 5.82 5.50 4.10 2.79 6.23 -2.93%
P/EPS 106.25 48.19 624.33 47.04 27.33 -17.70 49.66 13.50%
EY 0.94 2.07 0.16 2.13 3.66 -5.65 2.01 -11.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.38 0.42 0.47 0.22 0.73 -9.53%

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