[MULPHA] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -370.09%
YoY- -397.57%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 185,996 256,742 235,865 236,666 252,346 246,543 309,627 -8.13%
PBT -60,547 43,629 61,371 -144,974 47,197 60,445 212,704 -
Tax 60,683 19,125 3,110 12,971 -6,872 -4,915 -30,701 -
NP 136 62,754 64,481 -132,003 40,325 55,530 182,003 -69.85%
-
NP to SH 580 61,706 61,834 -135,982 45,697 58,947 185,658 -61.74%
-
Tax Rate - -43.84% -5.07% - 14.56% 8.13% 14.43% -
Total Cost 185,860 193,988 171,384 368,669 212,021 191,013 127,624 6.46%
-
Net Worth 3,633,499 2,594,883 2,261,357 2,013,606 2,377,670 1,195,058 1,248,338 19.48%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 3,633,499 2,594,883 2,261,357 2,013,606 2,377,670 1,195,058 1,248,338 19.48%
NOSH 2,795,000 2,109,660 1,177,790 1,191,482 1,213,097 1,195,058 1,248,338 14.37%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 0.07% 24.44% 27.34% -55.78% 15.98% 22.52% 58.78% -
ROE 0.02% 2.38% 2.73% -6.75% 1.92% 4.93% 14.87% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 6.65 12.17 20.03 19.86 20.80 20.63 24.80 -19.68%
EPS 0.02 2.93 5.25 -11.41 3.76 4.94 14.88 -66.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.23 1.92 1.69 1.96 1.00 1.00 4.46%
Adjusted Per Share Value based on latest NOSH - 1,191,482
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 58.19 80.33 73.80 74.05 78.95 77.14 96.87 -8.13%
EPS 0.18 19.31 19.35 -42.55 14.30 18.44 58.09 -61.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.3683 8.1187 7.0752 6.30 7.4391 3.739 3.9057 19.48%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.40 0.53 0.47 0.41 1.56 1.38 0.60 -
P/RPS 6.01 4.36 2.35 2.06 7.50 6.69 2.42 16.36%
P/EPS 1,927.59 18.12 8.95 -3.59 41.41 27.98 4.03 179.52%
EY 0.05 5.52 11.17 -27.84 2.41 3.57 24.79 -64.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.43 0.24 0.24 0.80 1.38 0.60 -10.41%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 28/02/11 25/02/10 27/02/09 28/02/08 28/02/07 24/02/06 -
Price 0.43 0.50 0.42 0.36 1.00 1.69 0.68 -
P/RPS 6.46 4.11 2.10 1.81 4.81 8.19 2.74 15.35%
P/EPS 2,072.16 17.09 8.00 -3.15 26.55 34.26 4.57 177.04%
EY 0.05 5.85 12.50 -31.70 3.77 2.92 21.87 -63.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.41 0.22 0.21 0.51 1.69 0.68 -11.34%

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