[MULPHA] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -235.43%
YoY- -147.01%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,237,092 1,276,525 990,146 815,850 809,768 888,639 796,370 34.09%
PBT 29,612 7,903 -89,366 -58,322 -27,052 160,713 112,864 -58.98%
Tax -34,212 8,897 4,681 7,028 11,760 2,569 6,853 -
NP -4,600 16,800 -84,685 -51,294 -15,292 163,282 119,717 -
-
NP to SH -4,600 16,800 -84,685 -51,294 -15,292 165,123 122,172 -
-
Tax Rate 115.53% -112.58% - - - -1.60% -6.07% -
Total Cost 1,241,692 1,259,725 1,074,831 867,144 825,060 725,357 676,653 49.83%
-
Net Worth 3,068,344 2,483,968 2,388,560 1,917,949 2,506,188 2,560,046 2,477,614 15.30%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 3,068,344 2,483,968 2,388,560 1,917,949 2,506,188 2,560,046 2,477,614 15.30%
NOSH 3,196,192 3,196,192 2,714,273 2,230,173 2,123,888 2,133,372 2,135,874 30.79%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -0.37% 1.32% -8.55% -6.29% -1.89% 18.37% 15.03% -
ROE -0.15% 0.68% -3.55% -2.67% -0.61% 6.45% 4.93% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 38.71 47.79 36.48 36.58 38.13 41.65 37.29 2.52%
EPS -0.16 0.63 -3.12 -2.30 -0.72 7.74 5.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.93 0.88 0.86 1.18 1.20 1.16 -11.84%
Adjusted Per Share Value based on latest NOSH - 2,249,896
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 397.37 410.03 318.05 262.06 260.11 285.44 255.80 34.09%
EPS -1.48 5.40 -27.20 -16.48 -4.91 53.04 39.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.8559 7.9788 7.6723 6.1607 8.0502 8.2231 7.9584 15.30%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.255 0.225 0.205 0.235 0.30 0.26 0.30 -
P/RPS 0.66 0.47 0.56 0.64 0.79 0.62 0.80 -12.02%
P/EPS -177.18 35.77 -6.57 -10.22 -41.67 3.36 5.24 -
EY -0.56 2.80 -15.22 -9.79 -2.40 29.77 19.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.24 0.23 0.27 0.25 0.22 0.26 2.54%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 28/02/17 29/11/16 29/08/16 27/05/16 25/02/16 26/11/15 -
Price 0.24 0.24 0.205 0.225 0.26 0.275 0.275 -
P/RPS 0.62 0.50 0.56 0.62 0.68 0.66 0.74 -11.11%
P/EPS -166.76 38.16 -6.57 -9.78 -36.11 3.55 4.81 -
EY -0.60 2.62 -15.22 -10.22 -2.77 28.15 20.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.23 0.26 0.22 0.23 0.24 2.75%

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