[MULPHA] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 8276.78%
YoY- 466.64%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 181,823 1,170,015 782,733 511,888 309,273 1,276,525 742,610 -60.89%
PBT 36,557 452,215 161,987 97,640 7,403 7,903 -67,025 -
Tax -4,333 -83,026 -21,216 -3,607 -8,553 8,897 3,511 -
NP 32,224 369,189 140,771 94,033 -1,150 16,800 -63,514 -
-
NP to SH 32,430 369,315 140,749 94,033 -1,150 16,800 -63,514 -
-
Tax Rate 11.85% 18.36% 13.10% 3.69% 115.53% -112.58% - -
Total Cost 149,599 800,826 641,962 417,855 310,423 1,259,725 806,124 -67.49%
-
Net Worth 3,188,350 3,316,140 3,207,528 3,161,022 3,068,344 2,483,968 2,388,560 21.25%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 3,188,350 3,316,140 3,207,528 3,161,022 3,068,344 2,483,968 2,388,560 21.25%
NOSH 319,618 319,618 319,618 319,618 3,196,192 3,196,192 2,714,273 -76.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 17.72% 31.55% 17.98% 18.37% -0.37% 1.32% -8.55% -
ROE 1.02% 11.14% 4.39% 2.97% -0.04% 0.68% -2.66% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 56.91 366.23 245.01 160.16 9.68 47.79 27.36 63.02%
EPS 10.15 115.60 44.06 29.42 -0.04 0.63 -2.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.98 10.38 10.04 9.89 0.96 0.93 0.88 405.52%
Adjusted Per Share Value based on latest NOSH - 319,618
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 56.89 366.07 244.90 160.16 96.76 399.39 232.34 -60.89%
EPS 10.15 115.55 44.04 29.42 -0.36 5.26 -19.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.9755 10.3753 10.0355 9.89 9.60 7.7717 7.4732 21.25%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.14 2.59 2.43 2.19 0.255 0.225 0.205 -
P/RPS 3.76 0.71 0.99 1.37 2.64 0.47 0.75 193.20%
P/EPS 21.08 2.24 5.52 7.44 -708.72 35.77 -8.76 -
EY 4.74 44.63 18.13 13.43 -0.14 2.80 -11.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.25 0.24 0.22 0.27 0.24 0.23 -5.88%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 29/11/17 29/08/17 30/05/17 28/02/17 29/11/16 -
Price 2.25 2.40 2.56 2.40 0.24 0.24 0.205 -
P/RPS 3.95 0.66 1.04 1.50 2.48 0.50 0.75 203.01%
P/EPS 22.17 2.08 5.81 8.16 -667.03 38.16 -8.76 -
EY 4.51 48.17 17.21 12.26 -0.15 2.62 -11.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.25 0.24 0.25 0.26 0.23 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