[MULPHA] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -570.86%
YoY- -147.01%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 309,273 1,276,525 742,610 407,925 202,442 888,639 597,278 -35.49%
PBT 7,403 7,903 -67,025 -29,161 -6,763 160,713 84,648 -80.26%
Tax -8,553 8,897 3,511 3,514 2,940 2,569 5,140 -
NP -1,150 16,800 -63,514 -25,647 -3,823 163,282 89,788 -
-
NP to SH -1,150 16,800 -63,514 -25,647 -3,823 165,123 91,629 -
-
Tax Rate 115.53% -112.58% - - - -1.60% -6.07% -
Total Cost 310,423 1,259,725 806,124 433,572 206,265 725,357 507,490 -27.92%
-
Net Worth 3,068,344 2,483,968 2,388,560 1,917,949 2,506,188 2,560,046 2,477,613 15.30%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 3,068,344 2,483,968 2,388,560 1,917,949 2,506,188 2,560,046 2,477,613 15.30%
NOSH 3,196,192 3,196,192 2,714,273 2,230,173 2,123,888 2,133,372 2,135,874 30.79%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -0.37% 1.32% -8.55% -6.29% -1.89% 18.37% 15.03% -
ROE -0.04% 0.68% -2.66% -1.34% -0.15% 6.45% 3.70% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 9.68 47.79 27.36 18.29 9.53 41.65 27.96 -50.66%
EPS -0.04 0.63 -2.34 -1.15 -0.18 7.74 4.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.93 0.88 0.86 1.18 1.20 1.16 -11.84%
Adjusted Per Share Value based on latest NOSH - 2,249,896
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 99.34 410.03 238.53 131.03 65.03 285.44 191.85 -35.49%
EPS -0.37 5.40 -20.40 -8.24 -1.23 53.04 29.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.8559 7.9788 7.6723 6.1607 8.0502 8.2231 7.9584 15.30%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.255 0.225 0.205 0.235 0.30 0.26 0.30 -
P/RPS 2.64 0.47 0.75 1.28 3.15 0.62 1.07 82.49%
P/EPS -708.72 35.77 -8.76 -20.43 -166.67 3.36 6.99 -
EY -0.14 2.80 -11.41 -4.89 -0.60 29.77 14.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.24 0.23 0.27 0.25 0.22 0.26 2.54%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 28/02/17 29/11/16 29/08/16 27/05/16 25/02/16 26/11/15 -
Price 0.24 0.24 0.205 0.225 0.26 0.275 0.275 -
P/RPS 2.48 0.50 0.75 1.23 2.73 0.66 0.98 85.59%
P/EPS -667.03 38.16 -8.76 -19.57 -144.44 3.55 6.41 -
EY -0.15 2.62 -11.41 -5.11 -0.69 28.15 15.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.23 0.26 0.22 0.23 0.24 2.75%

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