[MULPHA] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 91.15%
YoY- -360.85%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 235,865 135,445 158,131 142,433 236,666 183,501 245,331 -2.58%
PBT 61,371 -6,876 -80,033 -18,938 -144,974 -31,478 42,011 28.65%
Tax 3,110 32,751 9,642 9,436 12,971 6,930 -218 -
NP 64,481 25,875 -70,391 -9,502 -132,003 -24,548 41,793 33.41%
-
NP to SH 61,834 20,311 -79,841 -12,033 -135,982 -28,927 38,581 36.83%
-
Tax Rate -5.07% - - - - - 0.52% -
Total Cost 171,384 109,570 228,522 151,935 368,669 208,049 203,538 -10.80%
-
Net Worth 2,261,357 1,180,872 2,060,792 2,005,500 2,013,606 2,285,590 2,472,528 -5.76%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 2,261,357 1,180,872 2,060,792 2,005,500 2,013,606 2,285,590 2,472,528 -5.76%
NOSH 1,177,790 1,180,872 1,177,595 1,179,705 1,191,482 1,190,411 1,194,458 -0.92%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 27.34% 19.10% -44.51% -6.67% -55.78% -13.38% 17.04% -
ROE 2.73% 1.72% -3.87% -0.60% -6.75% -1.27% 1.56% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 20.03 11.47 13.43 12.07 19.86 15.41 20.54 -1.65%
EPS 5.25 1.59 -6.24 -0.94 -11.41 -2.43 3.23 38.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.00 1.75 1.70 1.69 1.92 2.07 -4.87%
Adjusted Per Share Value based on latest NOSH - 1,179,705
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 73.80 42.38 49.48 44.56 74.05 57.41 76.76 -2.58%
EPS 19.35 6.35 -24.98 -3.76 -42.55 -9.05 12.07 36.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.0752 3.6946 6.4477 6.2747 6.30 7.151 7.7359 -5.76%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.47 0.46 0.54 0.28 0.41 0.94 1.21 -
P/RPS 2.35 4.01 4.02 2.32 2.06 6.10 5.89 -45.71%
P/EPS 8.95 26.74 -7.96 -27.45 -3.59 -38.68 37.46 -61.39%
EY 11.17 3.74 -12.56 -3.64 -27.84 -2.59 2.67 158.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.46 0.31 0.16 0.24 0.49 0.58 -44.38%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 21/08/09 22/05/09 27/02/09 21/11/08 20/08/08 -
Price 0.42 0.47 0.50 0.50 0.36 0.43 1.15 -
P/RPS 2.10 4.10 3.72 4.14 1.81 2.79 5.60 -47.90%
P/EPS 8.00 27.33 -7.37 -49.02 -3.15 -17.70 35.60 -62.93%
EY 12.50 3.66 -13.56 -2.04 -31.70 -5.65 2.81 169.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.47 0.29 0.29 0.21 0.22 0.56 -46.26%

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