[MULPHA] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -152.43%
YoY- -2085.95%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 958,682 802,040 609,466 509,416 776,391 679,194 664,930 27.53%
PBT 112,376 51,445 -44,332 -69,668 -45,923 -101,726 -186,588 -
Tax 12,183 19,505 50,874 -15,048 18,164 6,177 20,798 -29.92%
NP 124,559 70,950 6,542 -84,716 -27,759 -95,549 -165,790 -
-
NP to SH 124,148 65,294 9,838 -81,424 -32,256 -98,974 -165,798 -
-
Tax Rate -10.84% -37.91% - - - - - -
Total Cost 834,123 731,089 602,924 594,132 804,150 774,743 830,720 0.27%
-
Net Worth 2,367,771 2,278,216 2,373,952 2,378,437 2,273,073 2,322,431 2,246,999 3.54%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 2,367,771 2,278,216 2,373,952 2,378,437 2,273,073 2,322,431 2,246,999 3.54%
NOSH 2,133,127 2,129,173 2,138,695 2,142,736 2,164,832 2,170,497 2,181,552 -1.48%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 12.99% 8.85% 1.07% -16.63% -3.58% -14.07% -24.93% -
ROE 5.24% 2.87% 0.41% -3.42% -1.42% -4.26% -7.38% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 44.94 37.67 28.50 23.77 35.86 31.29 30.48 29.45%
EPS 5.82 3.07 0.46 -3.80 -1.49 -4.56 -7.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.07 1.11 1.11 1.05 1.07 1.03 5.09%
Adjusted Per Share Value based on latest NOSH - 2,142,736
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 307.94 257.62 195.77 163.63 249.39 218.16 213.58 27.54%
EPS 39.88 20.97 3.16 -26.15 -10.36 -31.79 -53.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.6055 7.3179 7.6254 7.6398 7.3014 7.4599 7.2176 3.54%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.37 0.455 0.44 0.415 0.41 0.42 0.415 -
P/RPS 0.82 1.21 1.54 1.75 1.14 1.34 1.36 -28.56%
P/EPS 6.36 14.84 95.65 -10.92 -27.52 -9.21 -5.46 -
EY 15.73 6.74 1.05 -9.16 -3.63 -10.86 -18.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.43 0.40 0.37 0.39 0.39 0.40 -12.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 28/08/14 29/05/14 27/02/14 27/11/13 28/08/13 -
Price 0.38 0.405 0.485 0.44 0.42 0.425 0.415 -
P/RPS 0.85 1.08 1.70 1.85 1.17 1.36 1.36 -26.83%
P/EPS 6.53 13.21 105.43 -11.58 -28.19 -9.32 -5.46 -
EY 15.32 7.57 0.95 -8.64 -3.55 -10.73 -18.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.44 0.40 0.40 0.40 0.40 -10.24%

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