[MULPHA] YoY Cumulative 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- 90.11%
YoY- -360.85%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 138,590 152,256 147,582 142,433 267,265 211,188 191,262 -5.22%
PBT 6,243 238,393 43,568 -18,938 6,940 30,049 2,076 20.12%
Tax 57,479 -60,102 5,520 9,436 -3,531 -8,810 -410 -
NP 63,722 178,291 49,088 -9,502 3,409 21,239 1,666 83.45%
-
NP to SH 64,592 178,736 48,257 -12,033 4,613 21,903 935 102.43%
-
Tax Rate -920.70% 25.21% -12.67% - 50.88% 29.32% 19.75% -
Total Cost 74,868 -26,035 98,494 151,935 263,856 189,949 189,596 -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 2.11% 6.69% 3.22% -0.60% 0.22% 1.01% 0.05% -
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 5.99 7.23 11.43 12.07 22.60 17.93 16.36 -15.40%
EPS 2.79 8.49 3.73 -0.94 0.39 1.86 0.08 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 44.52 48.91 47.40 45.75 85.85 67.84 61.44 -5.22%
EPS 20.75 57.41 15.50 -3.87 1.48 7.04 0.30 102.47%
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 7.02 7.33 4.11 2.32 4.03 10.43 4.22 8.84%
P/EPS 15.05 6.24 12.58 -27.45 233.33 100.54 862.50 -49.03%
EY 6.64 16.02 7.95 -3.64 0.43 0.99 0.12 95.08%
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 6.85 7.05 3.76 4.14 5.09 10.37 7.33 -1.12%
P/EPS 14.70 6.01 11.51 -49.02 294.87 100.00 1,500.00 -53.70%
EY 6.80 16.65 8.69 -2.04 0.34 1.00 0.07 114.25%
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