[MULPHA] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 38.37%
YoY- -54.8%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 677,023 807,931 1,044,702 866,559 1,086,198 1,487,728 969,315 -5.80%
PBT 18,030 -153,379 108,194 84,521 206,698 275,126 113,642 -26.41%
Tax 51,023 29,119 -6,305 -6,622 -34,401 -66,379 -27,887 -
NP 69,053 -124,260 101,889 77,899 172,297 208,747 85,755 -3.54%
-
NP to SH 50,561 -138,361 102,902 75,613 167,290 208,747 85,755 -8.42%
-
Tax Rate -282.99% - 5.83% 7.83% 16.64% 24.13% 24.54% -
Total Cost 607,970 932,191 942,813 788,660 913,901 1,278,981 883,560 -6.03%
-
Net Worth 1,498,167 2,005,500 2,140,905 2,178,524 1,951,812 1,819,479 1,582,727 -0.91%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,498,167 2,005,500 2,140,905 2,178,524 1,951,812 1,819,479 1,582,727 -0.91%
NOSH 1,291,524 1,179,705 1,182,820 1,177,580 1,168,750 1,254,813 1,256,133 0.46%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.20% -15.38% 9.75% 8.99% 15.86% 14.03% 8.85% -
ROE 3.37% -6.90% 4.81% 3.47% 8.57% 11.47% 5.42% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 52.42 68.49 88.32 73.59 92.94 118.56 77.17 -6.23%
EPS 3.91 -11.73 8.70 6.42 14.31 16.64 6.83 -8.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.70 1.81 1.85 1.67 1.45 1.26 -1.36%
Adjusted Per Share Value based on latest NOSH - 1,177,580
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 211.82 252.78 326.86 271.12 339.84 465.47 303.27 -5.80%
EPS 15.82 -43.29 32.20 23.66 52.34 65.31 26.83 -8.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6874 6.2747 6.6983 6.816 6.1067 5.6927 4.9519 -0.91%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.47 0.28 0.91 1.87 0.69 0.61 0.76 -
P/RPS 0.90 0.41 1.03 2.54 0.74 0.51 0.98 -1.40%
P/EPS 12.01 -2.39 10.46 29.12 4.82 3.67 11.13 1.27%
EY 8.33 -41.89 9.56 3.43 20.74 27.27 8.98 -1.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.16 0.50 1.01 0.41 0.42 0.60 -6.14%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 20/05/10 22/05/09 21/05/08 24/05/07 29/05/06 20/05/05 21/05/04 -
Price 0.43 0.50 1.15 1.86 1.20 0.50 0.64 -
P/RPS 0.82 0.73 1.30 2.53 1.29 0.42 0.83 -0.20%
P/EPS 10.98 -4.26 13.22 28.97 8.38 3.01 9.37 2.67%
EY 9.10 -23.46 7.56 3.45 11.93 33.27 10.67 -2.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.29 0.64 1.01 0.72 0.34 0.51 -5.20%

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