[MULPHA] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 92.13%
YoY- 1831.64%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 512,596 267,265 988,625 736,279 451,552 211,188 846,633 -28.45%
PBT 48,951 6,940 127,387 80,190 40,755 30,049 55,734 -8.29%
Tax -3,749 -3,531 -7,668 -796 -673 -8,810 2,592 -
NP 45,202 3,409 119,719 79,394 40,082 21,239 58,326 -15.64%
-
NP to SH 43,194 4,613 120,192 74,495 38,773 21,903 54,645 -14.52%
-
Tax Rate 7.66% 50.88% 6.02% 0.99% 1.65% 29.32% -4.65% -
Total Cost 467,394 263,856 868,906 656,885 411,470 189,949 788,307 -29.44%
-
Net Worth 2,469,933 2,140,905 2,380,276 2,430,505 2,348,396 2,178,524 2,163,063 9.25%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 2,469,933 2,140,905 2,380,276 2,430,505 2,348,396 2,178,524 2,163,063 9.25%
NOSH 1,193,204 1,182,820 1,214,426 1,215,252 1,223,122 1,177,580 1,195,062 -0.10%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.82% 1.28% 12.11% 10.78% 8.88% 10.06% 6.89% -
ROE 1.75% 0.22% 5.05% 3.07% 1.65% 1.01% 2.53% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 42.96 22.60 81.41 60.59 36.92 17.93 70.84 -28.37%
EPS 3.62 0.39 9.90 6.13 3.17 1.86 4.58 -14.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.81 1.96 2.00 1.92 1.85 1.81 9.36%
Adjusted Per Share Value based on latest NOSH - 1,215,033
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 164.65 85.85 317.56 236.50 145.04 67.84 271.95 -28.45%
EPS 13.87 1.48 38.61 23.93 12.45 7.04 17.55 -14.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.9337 6.8768 7.6457 7.807 7.5433 6.9977 6.948 9.25%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.21 0.91 1.56 1.42 1.78 1.87 1.38 -
P/RPS 2.82 4.03 1.92 2.34 4.82 10.43 1.95 27.91%
P/EPS 33.43 233.33 15.76 23.16 56.15 100.54 30.18 7.06%
EY 2.99 0.43 6.34 4.32 1.78 0.99 3.31 -6.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.50 0.80 0.71 0.93 1.01 0.76 -16.50%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 21/05/08 28/02/08 23/11/07 27/08/07 24/05/07 28/02/07 -
Price 1.15 1.15 1.00 1.46 1.45 1.86 1.69 -
P/RPS 2.68 5.09 1.23 2.41 3.93 10.37 2.39 7.94%
P/EPS 31.77 294.87 10.10 23.82 45.74 100.00 36.96 -9.60%
EY 3.15 0.34 9.90 4.20 2.19 1.00 2.71 10.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.64 0.51 0.73 0.76 1.01 0.93 -28.71%

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