[MULPHA] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 67.41%
YoY- 93.21%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 802,040 609,466 509,416 776,391 679,194 664,930 525,304 32.55%
PBT 51,445 -44,332 -69,668 -45,923 -101,726 -186,588 -40,356 -
Tax 19,505 50,874 -15,048 18,164 6,177 20,798 42,888 -40.83%
NP 70,950 6,542 -84,716 -27,759 -95,549 -165,790 2,532 820.68%
-
NP to SH 65,294 9,838 -81,424 -32,256 -98,974 -165,798 4,100 531.91%
-
Tax Rate -37.91% - - - - - - -
Total Cost 731,089 602,924 594,132 804,150 774,743 830,720 522,772 25.03%
-
Net Worth 2,278,216 2,373,952 2,378,437 2,273,073 2,322,431 2,246,999 2,357,499 -2.25%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 2,278,216 2,373,952 2,378,437 2,273,073 2,322,431 2,246,999 2,357,499 -2.25%
NOSH 2,129,173 2,138,695 2,142,736 2,164,832 2,170,497 2,181,552 2,049,999 2.55%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.85% 1.07% -16.63% -3.58% -14.07% -24.93% 0.48% -
ROE 2.87% 0.41% -3.42% -1.42% -4.26% -7.38% 0.17% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 37.67 28.50 23.77 35.86 31.29 30.48 25.62 29.27%
EPS 3.07 0.46 -3.80 -1.49 -4.56 -7.60 0.20 516.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.11 1.11 1.05 1.07 1.03 1.15 -4.68%
Adjusted Per Share Value based on latest NOSH - 2,163,659
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 257.62 195.77 163.63 249.39 218.16 213.58 168.73 32.56%
EPS 20.97 3.16 -26.15 -10.36 -31.79 -53.26 1.32 530.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.3179 7.6254 7.6398 7.3014 7.4599 7.2176 7.5725 -2.25%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.455 0.44 0.415 0.41 0.42 0.415 0.40 -
P/RPS 1.21 1.54 1.75 1.14 1.34 1.36 1.56 -15.56%
P/EPS 14.84 95.65 -10.92 -27.52 -9.21 -5.46 200.00 -82.31%
EY 6.74 1.05 -9.16 -3.63 -10.86 -18.31 0.50 465.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.37 0.39 0.39 0.40 0.35 14.69%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 28/08/14 29/05/14 27/02/14 27/11/13 28/08/13 29/05/13 -
Price 0.405 0.485 0.44 0.42 0.425 0.415 0.465 -
P/RPS 1.08 1.70 1.85 1.17 1.36 1.36 1.81 -29.10%
P/EPS 13.21 105.43 -11.58 -28.19 -9.32 -5.46 232.50 -85.19%
EY 7.57 0.95 -8.64 -3.55 -10.73 -18.31 0.43 575.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.40 0.40 0.40 0.40 0.40 -3.35%

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