[MULPHA] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -37.64%
YoY- -365.45%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 679,194 664,930 525,304 540,286 517,196 524,860 554,360 14.48%
PBT -101,726 -186,588 -40,356 -501,980 -408,204 -639,884 24,972 -
Tax 6,177 20,798 42,888 28,125 85,928 122,506 229,916 -91.00%
NP -95,549 -165,790 2,532 -473,855 -322,276 -517,378 254,888 -
-
NP to SH -98,974 -165,798 4,100 -474,963 -345,066 -555,362 258,368 -
-
Tax Rate - - - - - - -920.70% -
Total Cost 774,743 830,720 522,772 1,014,141 839,472 1,042,238 299,472 88.34%
-
Net Worth 2,322,431 2,246,999 2,357,499 2,575,375 2,748,318 2,735,433 3,055,965 -16.70%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 2,322,431 2,246,999 2,357,499 2,575,375 2,748,318 2,735,433 3,055,965 -16.70%
NOSH 2,170,497 2,181,552 2,049,999 2,279,093 2,290,265 2,298,683 2,315,125 -4.20%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -14.07% -24.93% 0.48% -87.70% -62.31% -98.57% 45.98% -
ROE -4.26% -7.38% 0.17% -18.44% -12.56% -20.30% 8.45% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 31.29 30.48 25.62 23.71 22.58 22.83 23.95 19.48%
EPS -4.56 -7.60 0.20 -20.84 -15.07 -24.16 11.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.03 1.15 1.13 1.20 1.19 1.32 -13.05%
Adjusted Per Share Value based on latest NOSH - 2,263,486
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 212.50 208.04 164.35 169.04 161.82 164.21 173.44 14.48%
EPS -30.97 -51.87 1.28 -148.60 -107.96 -173.76 80.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.2663 7.0303 7.376 8.0577 8.5988 8.5584 9.5613 -16.70%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.42 0.415 0.40 0.39 0.40 0.41 0.42 -
P/RPS 1.34 1.36 1.56 1.65 1.77 1.80 1.75 -16.28%
P/EPS -9.21 -5.46 200.00 -1.87 -2.65 -1.70 3.76 -
EY -10.86 -18.31 0.50 -53.44 -37.67 -58.93 26.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.35 0.35 0.33 0.34 0.32 14.08%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 29/05/13 27/02/13 22/11/12 28/08/12 28/05/12 -
Price 0.425 0.415 0.465 0.375 0.40 0.41 0.41 -
P/RPS 1.36 1.36 1.81 1.58 1.77 1.80 1.71 -14.14%
P/EPS -9.32 -5.46 232.50 -1.80 -2.65 -1.70 3.67 -
EY -10.73 -18.31 0.43 -55.57 -37.67 -58.93 27.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.40 0.33 0.33 0.34 0.31 18.50%

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