[MULPHA] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -9.93%
YoY- 119.95%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 772,895 671,874 932,763 988,625 846,633 1,233,028 1,326,042 -8.60%
PBT 80,947 -44,476 -127,501 131,303 56,548 368,903 102,103 -3.79%
Tax 31,566 54,939 16,152 -11,584 1,778 -70,281 -30,768 -
NP 112,513 10,463 -111,349 119,719 58,326 298,622 71,335 7.88%
-
NP to SH 112,101 -9,729 -121,715 120,192 54,645 294,346 71,335 7.82%
-
Tax Rate -39.00% - - 8.82% -3.14% 19.05% 30.13% -
Total Cost 660,382 661,411 1,044,112 868,906 788,307 934,406 1,254,707 -10.14%
-
Net Worth 2,594,883 1,177,790 2,013,606 2,377,670 1,195,058 1,248,338 1,694,820 7.35%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 2,594,883 1,177,790 2,013,606 2,377,670 1,195,058 1,248,338 1,694,820 7.35%
NOSH 2,109,660 1,177,790 1,191,482 1,213,097 1,195,058 1,248,338 1,255,422 9.03%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 14.56% 1.56% -11.94% 12.11% 6.89% 24.22% 5.38% -
ROE 4.32% -0.83% -6.04% 5.06% 4.57% 23.58% 4.21% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 36.64 57.05 78.29 81.50 70.84 98.77 105.63 -16.17%
EPS 5.31 -0.83 -10.22 9.91 4.57 23.58 5.68 -1.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.00 1.69 1.96 1.00 1.00 1.35 -1.53%
Adjusted Per Share Value based on latest NOSH - 1,213,097
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 248.26 215.81 299.61 317.56 271.95 396.06 425.94 -8.60%
EPS 36.01 -3.13 -39.10 38.61 17.55 94.55 22.91 7.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.335 3.7832 6.4679 7.6373 3.8387 4.0098 5.4439 7.35%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.53 0.47 0.41 1.56 1.38 0.60 0.65 -
P/RPS 1.45 0.82 0.52 1.91 1.95 0.61 0.62 15.20%
P/EPS 9.97 -56.90 -4.01 15.75 30.18 2.54 11.44 -2.26%
EY 10.03 -1.76 -24.92 6.35 3.31 39.30 8.74 2.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.24 0.80 1.38 0.60 0.48 -1.81%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 27/02/09 28/02/08 28/02/07 24/02/06 25/02/05 -
Price 0.50 0.42 0.36 1.00 1.69 0.68 0.62 -
P/RPS 1.36 0.74 0.46 1.23 2.39 0.69 0.59 14.92%
P/EPS 9.41 -50.85 -3.52 10.09 36.96 2.88 10.91 -2.43%
EY 10.63 -1.97 -28.38 9.91 2.71 34.68 9.16 2.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.21 0.51 1.69 0.68 0.46 -1.89%

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