[MULPHA] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -4143.85%
YoY- 70.15%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 509,416 776,391 679,194 664,930 525,304 540,286 517,196 -1.00%
PBT -69,668 -45,923 -101,726 -186,588 -40,356 -501,980 -408,204 -69.26%
Tax -15,048 18,164 6,177 20,798 42,888 28,125 85,928 -
NP -84,716 -27,759 -95,549 -165,790 2,532 -473,855 -322,276 -58.99%
-
NP to SH -81,424 -32,256 -98,974 -165,798 4,100 -474,963 -345,066 -61.84%
-
Tax Rate - - - - - - - -
Total Cost 594,132 804,150 774,743 830,720 522,772 1,014,141 839,472 -20.59%
-
Net Worth 2,378,437 2,273,073 2,322,431 2,246,999 2,357,499 2,575,375 2,748,318 -9.19%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 2,378,437 2,273,073 2,322,431 2,246,999 2,357,499 2,575,375 2,748,318 -9.19%
NOSH 2,142,736 2,164,832 2,170,497 2,181,552 2,049,999 2,279,093 2,290,265 -4.34%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -16.63% -3.58% -14.07% -24.93% 0.48% -87.70% -62.31% -
ROE -3.42% -1.42% -4.26% -7.38% 0.17% -18.44% -12.56% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 23.77 35.86 31.29 30.48 25.62 23.71 22.58 3.48%
EPS -3.80 -1.49 -4.56 -7.60 0.20 -20.84 -15.07 -60.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.05 1.07 1.03 1.15 1.13 1.20 -5.06%
Adjusted Per Share Value based on latest NOSH - 2,179,844
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 163.63 249.39 218.16 213.58 168.73 173.55 166.13 -1.00%
EPS -26.15 -10.36 -31.79 -53.26 1.32 -152.56 -110.84 -61.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.6398 7.3014 7.4599 7.2176 7.5725 8.2724 8.8279 -9.19%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.415 0.41 0.42 0.415 0.40 0.39 0.40 -
P/RPS 1.75 1.14 1.34 1.36 1.56 1.65 1.77 -0.75%
P/EPS -10.92 -27.52 -9.21 -5.46 200.00 -1.87 -2.65 157.25%
EY -9.16 -3.63 -10.86 -18.31 0.50 -53.44 -37.67 -61.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.39 0.40 0.35 0.35 0.33 7.93%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 27/11/13 28/08/13 29/05/13 27/02/13 22/11/12 -
Price 0.44 0.42 0.425 0.415 0.465 0.375 0.40 -
P/RPS 1.85 1.17 1.36 1.36 1.81 1.58 1.77 2.99%
P/EPS -11.58 -28.19 -9.32 -5.46 232.50 -1.80 -2.65 167.52%
EY -8.64 -3.55 -10.73 -18.31 0.43 -55.57 -37.67 -62.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.40 0.40 0.40 0.33 0.33 13.69%

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