[MULPHA] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -65.1%
YoY- -169.32%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,023,776 1,237,092 1,276,525 990,146 815,850 809,768 888,639 9.90%
PBT 195,280 29,612 7,903 -89,366 -58,322 -27,052 160,713 13.88%
Tax -7,214 -34,212 8,897 4,681 7,028 11,760 2,569 -
NP 188,066 -4,600 16,800 -84,685 -51,294 -15,292 163,282 9.88%
-
NP to SH 188,066 -4,600 16,800 -84,685 -51,294 -15,292 165,123 9.06%
-
Tax Rate 3.69% 115.53% -112.58% - - - -1.60% -
Total Cost 835,710 1,241,692 1,259,725 1,074,831 867,144 825,060 725,357 9.91%
-
Net Worth 3,161,022 3,068,344 2,483,968 2,388,560 1,917,949 2,506,188 2,560,046 15.10%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 3,161,022 3,068,344 2,483,968 2,388,560 1,917,949 2,506,188 2,560,046 15.10%
NOSH 319,618 3,196,192 3,196,192 2,714,273 2,230,173 2,123,888 2,133,372 -71.82%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 18.37% -0.37% 1.32% -8.55% -6.29% -1.89% 18.37% -
ROE 5.95% -0.15% 0.68% -3.55% -2.67% -0.61% 6.45% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 320.31 38.71 47.79 36.48 36.58 38.13 41.65 290.10%
EPS 58.84 -0.16 0.63 -3.12 -2.30 -0.72 7.74 287.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.89 0.96 0.93 0.88 0.86 1.18 1.20 308.54%
Adjusted Per Share Value based on latest NOSH - 3,182,100
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 328.85 397.37 410.03 318.05 262.06 260.11 285.44 9.90%
EPS 60.41 -1.48 5.40 -27.20 -16.48 -4.91 53.04 9.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.1535 9.8559 7.9788 7.6723 6.1607 8.0502 8.2231 15.10%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.19 0.255 0.225 0.205 0.235 0.30 0.26 -
P/RPS 0.68 0.66 0.47 0.56 0.64 0.79 0.62 6.35%
P/EPS 3.72 -177.18 35.77 -6.57 -10.22 -41.67 3.36 7.02%
EY 26.87 -0.56 2.80 -15.22 -9.79 -2.40 29.77 -6.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.27 0.24 0.23 0.27 0.25 0.22 0.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 28/02/17 29/11/16 29/08/16 27/05/16 25/02/16 -
Price 2.40 0.24 0.24 0.205 0.225 0.26 0.275 -
P/RPS 0.75 0.62 0.50 0.56 0.62 0.68 0.66 8.90%
P/EPS 4.08 -166.76 38.16 -6.57 -9.78 -36.11 3.55 9.72%
EY 24.52 -0.60 2.62 -15.22 -10.22 -2.77 28.15 -8.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.26 0.23 0.26 0.22 0.23 2.88%

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