[MULPHA] YoY Annualized 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- 60.46%
YoY- -360.85%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 554,360 609,024 590,328 569,732 1,069,060 844,752 765,048 -5.22%
PBT 24,972 953,572 174,272 -75,752 27,760 120,196 8,304 20.12%
Tax 229,916 -240,408 22,080 37,744 -14,124 -35,240 -1,640 -
NP 254,888 713,164 196,352 -38,008 13,636 84,956 6,664 83.45%
-
NP to SH 258,368 714,944 193,028 -48,132 18,452 87,612 3,740 102.43%
-
Tax Rate -920.70% 25.21% -12.67% - 50.88% 29.32% 19.75% -
Total Cost 299,472 -104,140 393,976 607,740 1,055,424 759,796 758,384 -14.33%
-
Net Worth 3,055,965 2,673,357 1,498,167 2,005,500 2,140,905 2,178,524 1,951,812 7.75%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 3,055,965 2,673,357 1,498,167 2,005,500 2,140,905 2,178,524 1,951,812 7.75%
NOSH 2,315,125 2,105,005 1,291,524 1,179,705 1,182,820 1,177,580 1,168,750 12.05%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 45.98% 117.10% 33.26% -6.67% 1.28% 10.06% 0.87% -
ROE 8.45% 26.74% 12.88% -2.40% 0.86% 4.02% 0.19% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 23.95 28.93 45.71 48.29 90.38 71.74 65.46 -15.41%
EPS 11.16 33.96 14.92 -3.76 1.56 7.44 0.32 80.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.27 1.16 1.70 1.81 1.85 1.67 -3.84%
Adjusted Per Share Value based on latest NOSH - 1,179,705
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 178.07 195.63 189.62 183.00 343.39 271.34 245.74 -5.22%
EPS 82.99 229.65 62.00 -15.46 5.93 28.14 1.20 102.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.8161 8.5871 4.8123 6.4419 6.8768 6.9977 6.2694 7.75%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.42 0.53 0.47 0.28 0.91 1.87 0.69 -
P/RPS 1.75 1.83 1.03 0.58 1.01 2.61 1.05 8.87%
P/EPS 3.76 1.56 3.14 -6.86 58.33 25.13 215.63 -49.04%
EY 26.57 64.08 31.80 -14.57 1.71 3.98 0.46 96.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.42 0.41 0.16 0.50 1.01 0.41 -4.04%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 20/05/11 20/05/10 22/05/09 21/05/08 24/05/07 29/05/06 -
Price 0.41 0.51 0.43 0.50 1.15 1.86 1.20 -
P/RPS 1.71 1.76 0.94 1.04 1.27 2.59 1.83 -1.12%
P/EPS 3.67 1.50 2.88 -12.25 73.72 25.00 375.00 -53.71%
EY 27.22 66.60 34.76 -8.16 1.36 4.00 0.27 115.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.40 0.37 0.29 0.64 1.01 0.72 -13.09%

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