[MULPHA] QoQ Quarter 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- 27.92%
YoY- -22.48%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 183,501 245,331 267,265 252,346 284,727 240,364 211,188 -8.91%
PBT -31,478 42,011 6,940 47,197 39,435 14,622 30,049 -
Tax 6,930 -218 -3,531 -6,872 -123 4,221 -8,810 -
NP -24,548 41,793 3,409 40,325 39,312 18,843 21,239 -
-
NP to SH -28,927 38,581 4,613 45,697 35,722 16,870 21,903 -
-
Tax Rate - 0.52% 50.88% 14.56% 0.31% -28.87% 29.32% -
Total Cost 208,049 203,538 263,856 212,021 245,415 221,521 189,949 6.23%
-
Net Worth 2,285,590 2,472,528 2,140,905 2,377,670 2,430,067 2,347,130 2,178,524 3.24%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 2,285,590 2,472,528 2,140,905 2,377,670 2,430,067 2,347,130 2,178,524 3.24%
NOSH 1,190,411 1,194,458 1,182,820 1,213,097 1,215,033 1,222,463 1,177,580 0.72%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -13.38% 17.04% 1.28% 15.98% 13.81% 7.84% 10.06% -
ROE -1.27% 1.56% 0.22% 1.92% 1.47% 0.72% 1.01% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 15.41 20.54 22.60 20.80 23.43 19.66 17.93 -9.57%
EPS -2.43 3.23 0.39 3.76 2.94 1.38 1.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 2.07 1.81 1.96 2.00 1.92 1.85 2.49%
Adjusted Per Share Value based on latest NOSH - 1,213,097
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 57.41 76.76 83.62 78.95 89.08 75.20 66.08 -8.92%
EPS -9.05 12.07 1.44 14.30 11.18 5.28 6.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.151 7.7359 6.6983 7.4391 7.603 7.3435 6.816 3.24%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.94 1.21 0.91 1.56 1.42 1.78 1.87 -
P/RPS 6.10 5.89 4.03 7.50 6.06 9.05 10.43 -29.99%
P/EPS -38.68 37.46 233.33 41.41 48.30 128.99 100.54 -
EY -2.59 2.67 0.43 2.41 2.07 0.78 0.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.58 0.50 0.80 0.71 0.93 1.01 -38.17%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 20/08/08 21/05/08 28/02/08 23/11/07 27/08/07 24/05/07 -
Price 0.43 1.15 1.15 1.00 1.46 1.45 1.86 -
P/RPS 2.79 5.60 5.09 4.81 6.23 7.37 10.37 -58.22%
P/EPS -17.70 35.60 294.87 26.55 49.66 105.07 100.00 -
EY -5.65 2.81 0.34 3.77 2.01 0.95 1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.56 0.64 0.51 0.73 0.76 1.01 -63.69%

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