[MULPHA] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 596.01%
YoY- 501.04%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 730,733 516,153 335,398 147,582 671,874 436,009 300,564 80.51%
PBT 84,118 37,318 20,584 43,568 -44,476 -105,847 -98,971 -
Tax 28,395 12,441 9,201 5,520 54,939 51,829 19,078 30.26%
NP 112,513 49,759 29,785 49,088 10,463 -54,018 -79,893 -
-
NP to SH 112,101 50,395 29,270 48,257 -9,729 -71,563 -91,874 -
-
Tax Rate -33.76% -33.34% -44.70% -12.67% - - - -
Total Cost 618,220 466,394 305,613 98,494 661,411 490,027 380,457 38.09%
-
Net Worth 2,532,964 2,362,980 2,021,043 1,498,167 2,250,563 1,177,023 2,061,275 14.68%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 2,532,964 2,362,980 2,021,043 1,498,167 2,250,563 1,177,023 2,061,275 14.68%
NOSH 2,110,803 2,019,641 1,837,312 1,291,524 1,172,168 1,177,023 1,177,871 47.37%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 15.40% 9.64% 8.88% 33.26% 1.56% -12.39% -26.58% -
ROE 4.43% 2.13% 1.45% 3.22% -0.43% -6.08% -4.46% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 34.62 25.56 18.25 11.43 57.32 37.04 25.52 22.47%
EPS 5.31 2.50 1.59 3.73 -0.83 -5.60 -7.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.17 1.10 1.16 1.92 1.00 1.75 -22.18%
Adjusted Per Share Value based on latest NOSH - 1,291,524
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 234.72 165.79 107.73 47.40 215.81 140.05 96.54 80.52%
EPS 36.01 16.19 9.40 15.50 -3.13 -22.99 -29.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.1362 7.5902 6.4918 4.8123 7.2291 3.7807 6.621 14.68%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.53 0.41 0.41 0.47 0.47 0.46 0.54 -
P/RPS 1.53 1.60 2.25 4.11 0.82 1.24 2.12 -19.49%
P/EPS 9.98 16.43 25.74 12.58 -56.63 -7.57 -6.92 -
EY 10.02 6.09 3.89 7.95 -1.77 -13.22 -14.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.35 0.37 0.41 0.24 0.46 0.31 26.21%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 23/11/10 26/08/10 20/05/10 25/02/10 26/11/09 21/08/09 -
Price 0.50 0.49 0.40 0.43 0.42 0.47 0.50 -
P/RPS 1.44 1.92 2.19 3.76 0.73 1.27 1.96 -18.53%
P/EPS 9.41 19.64 25.11 11.51 -50.60 -7.73 -6.41 -
EY 10.62 5.09 3.98 8.69 -1.98 -12.94 -15.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.36 0.37 0.22 0.47 0.29 27.92%

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