[MULPHA] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 44.4%
YoY- -63.86%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 540,286 517,196 524,860 554,360 637,042 601,394 585,012 -5.14%
PBT -501,980 -408,204 -639,884 24,972 171,653 309,600 453,646 -
Tax 28,125 85,928 122,506 229,916 4,528 -74,873 -103,402 -
NP -473,855 -322,276 -517,378 254,888 176,181 234,726 350,244 -
-
NP to SH -474,963 -345,066 -555,362 258,368 178,926 237,794 353,736 -
-
Tax Rate - - - -920.70% -2.64% 24.18% 22.79% -
Total Cost 1,014,141 839,472 1,042,238 299,472 460,861 366,668 234,768 164.06%
-
Net Worth 2,575,375 2,748,318 2,735,433 3,055,965 3,035,194 2,339,685 3,044,703 -10.51%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 2,575,375 2,748,318 2,735,433 3,055,965 3,035,194 2,339,685 3,044,703 -10.51%
NOSH 2,279,093 2,290,265 2,298,683 2,315,125 2,334,765 2,339,685 2,342,079 -1.79%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -87.70% -62.31% -98.57% 45.98% 27.66% 39.03% 59.87% -
ROE -18.44% -12.56% -20.30% 8.45% 5.90% 10.16% 11.62% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 23.71 22.58 22.83 23.95 27.29 25.70 24.98 -3.40%
EPS -20.84 -15.07 -24.16 11.16 7.64 10.16 15.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.20 1.19 1.32 1.30 1.00 1.30 -8.88%
Adjusted Per Share Value based on latest NOSH - 2,315,125
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 169.04 161.82 164.21 173.44 199.31 188.16 183.03 -5.14%
EPS -148.60 -107.96 -173.76 80.84 55.98 74.40 110.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.0577 8.5988 8.5584 9.5613 9.4963 7.3203 9.5261 -10.51%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.39 0.40 0.41 0.42 0.40 0.35 0.50 -
P/RPS 1.65 1.77 1.80 1.75 1.47 1.36 2.00 -11.98%
P/EPS -1.87 -2.65 -1.70 3.76 5.22 3.44 3.31 -
EY -53.44 -37.67 -58.93 26.57 19.16 29.04 30.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.34 0.32 0.31 0.35 0.38 -5.31%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 22/11/12 28/08/12 28/05/12 27/02/12 24/11/11 25/08/11 -
Price 0.375 0.40 0.41 0.41 0.43 0.38 0.41 -
P/RPS 1.58 1.77 1.80 1.71 1.58 1.48 1.64 -2.44%
P/EPS -1.80 -2.65 -1.70 3.67 5.61 3.74 2.71 -
EY -55.57 -37.67 -58.93 27.22 17.82 26.75 36.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.34 0.31 0.33 0.38 0.32 2.06%

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