[MULPHA] YoY TTM 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- -85.59%
YoY- -306.06%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 606,966 730,003 706,708 720,731 1,049,669 883,396 951,688 -7.21%
PBT -372,876 287,186 75,079 -275,423 135,583 93,747 215,017 -
Tax 115,246 -29,336 45,062 38,979 -10,744 -3,946 -27,995 -
NP -257,630 257,850 120,141 -236,444 124,839 89,801 187,022 -
-
NP to SH -275,623 259,699 111,415 -256,783 124,613 87,225 183,235 -
-
Tax Rate - 10.21% -60.02% - 7.92% 4.21% 13.02% -
Total Cost 864,596 472,153 586,567 957,175 924,830 793,595 764,666 2.06%
-
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 -42.45% 35.32% 17.00% -32.81% 11.89% 10.17% 19.65% -
ROE -10.08% 8.46% 5.52% -12.46% 5.04% 3.72% 8.97% -
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 26.41 30.93 38.50 61.20 87.88 72.26 79.64 -16.78%
EPS -11.99 11.00 6.07 -21.81 10.43 7.14 15.33 -
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 189.90 228.40 221.11 225.50 328.41 276.39 297.76 -7.21%
EPS -86.24 81.25 34.86 -80.34 38.99 27.29 57.33 -
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 1.55 1.62 1.06 0.88 1.38 2.46 1.44 1.23%
P/EPS -3.42 4.54 6.75 -2.48 11.60 24.95 7.50 -
EY -29.25 22.01 14.80 -40.38 8.62 4.01 13.33 -
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 1.55 1.33 1.04 0.82 1.31 2.01 1.51 0.43%
P/EPS -3.42 3.73 6.59 -2.29 11.02 20.32 7.83 -
EY -29.25 26.84 15.17 -43.61 9.07 4.92 12.78 -
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