[MULPHA] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -109.26%
YoY- -109.27%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,276,525 990,146 815,850 809,768 888,639 796,370 846,398 31.34%
PBT 7,903 -89,366 -58,322 -27,052 160,713 112,864 100,358 -81.48%
Tax 8,897 4,681 7,028 11,760 2,569 6,853 5,066 45.31%
NP 16,800 -84,685 -51,294 -15,292 163,282 119,717 105,424 -70.44%
-
NP to SH 16,800 -84,685 -51,294 -15,292 165,123 122,172 109,106 -71.10%
-
Tax Rate -112.58% - - - -1.60% -6.07% -5.05% -
Total Cost 1,259,725 1,074,831 867,144 825,060 725,357 676,653 740,974 42.21%
-
Net Worth 2,483,968 2,388,560 1,917,949 2,506,188 2,560,046 2,477,614 2,365,384 3.29%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 2,483,968 2,388,560 1,917,949 2,506,188 2,560,046 2,477,614 2,365,384 3.29%
NOSH 3,196,192 2,714,273 2,230,173 2,123,888 2,133,372 2,135,874 2,130,976 30.86%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.32% -8.55% -6.29% -1.89% 18.37% 15.03% 12.46% -
ROE 0.68% -3.55% -2.67% -0.61% 6.45% 4.93% 4.61% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 47.79 36.48 36.58 38.13 41.65 37.29 39.72 13.05%
EPS 0.63 -3.12 -2.30 -0.72 7.74 5.72 5.12 -75.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.88 0.86 1.18 1.20 1.16 1.11 -11.07%
Adjusted Per Share Value based on latest NOSH - 2,123,888
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 410.03 318.05 262.06 260.11 285.44 255.80 271.87 31.34%
EPS 5.40 -27.20 -16.48 -4.91 53.04 39.24 35.05 -71.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.9788 7.6723 6.1607 8.0502 8.2231 7.9584 7.5979 3.29%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.225 0.205 0.235 0.30 0.26 0.30 0.36 -
P/RPS 0.47 0.56 0.64 0.79 0.62 0.80 0.91 -35.49%
P/EPS 35.77 -6.57 -10.22 -41.67 3.36 5.24 7.03 194.37%
EY 2.80 -15.22 -9.79 -2.40 29.77 19.07 14.22 -65.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.27 0.25 0.22 0.26 0.32 -17.37%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 29/08/16 27/05/16 25/02/16 26/11/15 27/08/15 -
Price 0.24 0.205 0.225 0.26 0.275 0.275 0.285 -
P/RPS 0.50 0.56 0.62 0.68 0.66 0.74 0.72 -21.49%
P/EPS 38.16 -6.57 -9.78 -36.11 3.55 4.81 5.57 258.62%
EY 2.62 -15.22 -10.22 -2.77 28.15 20.80 17.96 -72.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.26 0.22 0.23 0.24 0.26 0.00%

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