[MULPHA] QoQ 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- 111.75%
YoY- 440.37%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 245,331 267,265 252,346 284,727 240,364 211,188 246,543 -0.32%
PBT 42,011 6,940 47,197 39,435 14,622 30,049 60,445 -21.55%
Tax -218 -3,531 -6,872 -123 4,221 -8,810 -4,915 -87.49%
NP 41,793 3,409 40,325 39,312 18,843 21,239 55,530 -17.27%
-
NP to SH 38,581 4,613 45,697 35,722 16,870 21,903 58,947 -24.63%
-
Tax Rate 0.52% 50.88% 14.56% 0.31% -28.87% 29.32% 8.13% -
Total Cost 203,538 263,856 212,021 245,415 221,521 189,949 191,013 4.32%
-
Net Worth 2,472,528 2,140,905 2,377,670 2,430,067 2,347,130 2,178,524 1,195,058 62.44%
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 2,472,528 2,140,905 2,377,670 2,430,067 2,347,130 2,178,524 1,195,058 62.44%
NOSH 1,194,458 1,182,820 1,213,097 1,215,033 1,222,463 1,177,580 1,195,058 -0.03%
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 17.04% 1.28% 15.98% 13.81% 7.84% 10.06% 22.52% -
ROE 1.56% 0.22% 1.92% 1.47% 0.72% 1.01% 4.93% -
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 20.54 22.60 20.80 23.43 19.66 17.93 20.63 -0.29%
EPS 3.23 0.39 3.76 2.94 1.38 1.86 4.94 -24.68%
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 1.00 62.49%
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 78.80 85.85 81.06 91.46 77.21 67.84 79.19 -0.32%
EPS 12.39 1.48 14.68 11.47 5.42 7.04 18.93 -24.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.942 6.8768 7.6373 7.8056 7.5392 6.9977 3.8387 62.43%
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 5.89 4.03 7.50 6.06 9.05 10.43 6.69 -8.14%
P/EPS 37.46 233.33 41.41 48.30 128.99 100.54 27.98 21.49%
EY 2.67 0.43 2.41 2.07 0.78 0.99 3.57 -17.62%
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 1.38 -43.92%
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 5.60 5.09 4.81 6.23 7.37 10.37 8.19 -22.40%
P/EPS 35.60 294.87 26.55 49.66 105.07 100.00 34.26 2.59%
EY 2.81 0.34 3.77 2.01 0.95 1.00 2.92 -2.52%
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 1.69 -52.14%

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