[MULPHA] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 15.36%
YoY- -52.4%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 706,708 720,731 1,049,669 883,396 951,688 1,572,479 1,056,394 -6.47%
PBT 75,079 -275,423 135,583 93,747 215,017 250,718 132,984 -9.08%
Tax 45,062 38,979 -10,744 -3,946 -27,995 -59,735 -40,219 -
NP 120,141 -236,444 124,839 89,801 187,022 190,983 92,765 4.40%
-
NP to SH 111,415 -256,783 124,613 87,225 183,235 188,080 92,765 3.09%
-
Tax Rate -60.02% - 7.92% 4.21% 13.02% 23.83% 30.24% -
Total Cost 586,567 957,175 924,830 793,595 764,666 1,381,496 963,629 -7.93%
-
Net Worth 2,019,087 2,060,792 2,472,528 2,347,130 2,043,450 1,797,930 1,509,475 4.96%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 2,019,087 2,060,792 2,472,528 2,347,130 2,043,450 1,797,930 1,509,475 4.96%
NOSH 1,835,534 1,177,595 1,194,458 1,222,463 1,195,000 1,257,294 1,247,499 6.64%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 17.00% -32.81% 11.89% 10.17% 19.65% 12.15% 8.78% -
ROE 5.52% -12.46% 5.04% 3.72% 8.97% 10.46% 6.15% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 38.50 61.20 87.88 72.26 79.64 125.07 84.68 -12.30%
EPS 6.07 -21.81 10.43 7.14 15.33 14.96 7.44 -3.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.75 2.07 1.92 1.71 1.43 1.21 -1.57%
Adjusted Per Share Value based on latest NOSH - 1,222,463
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 221.11 225.50 328.41 276.39 297.76 491.99 330.52 -6.47%
EPS 34.86 -80.34 38.99 27.29 57.33 58.85 29.02 3.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3172 6.4477 7.7359 7.3435 6.3934 5.6252 4.7227 4.96%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.41 0.54 1.21 1.78 1.15 0.53 0.62 -
P/RPS 1.06 0.88 1.38 2.46 1.44 0.42 0.73 6.41%
P/EPS 6.75 -2.48 11.60 24.95 7.50 3.54 8.34 -3.46%
EY 14.80 -40.38 8.62 4.01 13.33 28.22 11.99 3.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.31 0.58 0.93 0.67 0.37 0.51 -5.20%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 21/08/09 20/08/08 27/08/07 25/08/06 25/08/05 27/08/04 -
Price 0.40 0.50 1.15 1.45 1.20 0.59 0.66 -
P/RPS 1.04 0.82 1.31 2.01 1.51 0.47 0.78 4.90%
P/EPS 6.59 -2.29 11.02 20.32 7.83 3.94 8.88 -4.84%
EY 15.17 -43.61 9.07 4.92 12.78 25.35 11.27 5.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.29 0.56 0.76 0.70 0.41 0.55 -6.81%

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