[MULPHA] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -66.97%
YoY- -80.85%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 300,564 142,433 866,206 629,540 512,596 267,265 988,625 -54.81%
PBT -98,971 -18,938 -138,115 16,785 48,951 6,940 127,387 -
Tax 19,078 9,436 26,766 3,869 -3,749 -3,531 -7,668 -
NP -79,893 -9,502 -111,349 20,654 45,202 3,409 119,719 -
-
NP to SH -91,874 -12,033 -121,715 14,267 43,194 4,613 120,192 -
-
Tax Rate - - - -23.05% 7.66% 50.88% 6.02% -
Total Cost 380,457 151,935 977,555 608,886 467,394 263,856 868,906 -42.36%
-
Net Worth 2,061,275 2,005,500 1,990,515 2,282,719 2,469,933 2,140,905 2,380,276 -9.15%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 2,061,275 2,005,500 1,990,515 2,282,719 2,469,933 2,140,905 2,380,276 -9.15%
NOSH 1,177,871 1,179,705 1,191,925 1,188,916 1,193,204 1,182,820 1,214,426 -2.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -26.58% -6.67% -12.85% 3.28% 8.82% 1.28% 12.11% -
ROE -4.46% -0.60% -6.11% 0.63% 1.75% 0.22% 5.05% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 25.52 12.07 72.67 52.95 42.96 22.60 81.41 -53.88%
EPS -7.18 -0.94 -10.22 1.20 3.62 0.39 9.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.70 1.67 1.92 2.07 1.81 1.96 -7.28%
Adjusted Per Share Value based on latest NOSH - 1,190,411
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 96.54 45.75 278.23 202.22 164.65 85.85 317.56 -54.82%
EPS -29.51 -3.87 -39.10 4.58 13.87 1.48 38.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.621 6.4419 6.3938 7.3323 7.9337 6.8768 7.6457 -9.15%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.54 0.28 0.41 0.94 1.21 0.91 1.56 -
P/RPS 2.12 2.32 0.56 1.78 2.82 4.03 1.92 6.83%
P/EPS -6.92 -27.45 -4.02 78.33 33.43 233.33 15.76 -
EY -14.44 -3.64 -24.91 1.28 2.99 0.43 6.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.16 0.25 0.49 0.58 0.50 0.80 -46.87%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 22/05/09 27/02/09 21/11/08 20/08/08 21/05/08 28/02/08 -
Price 0.50 0.50 0.36 0.43 1.15 1.15 1.00 -
P/RPS 1.96 4.14 0.50 0.81 2.68 5.09 1.23 36.46%
P/EPS -6.41 -49.02 -3.53 35.83 31.77 294.87 10.10 -
EY -15.60 -2.04 -28.37 2.79 3.15 0.34 9.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.22 0.22 0.56 0.64 0.51 -31.38%

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