[MULPHA] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -147.65%
YoY- -169.32%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 511,888 309,273 1,276,525 742,610 407,925 202,442 888,639 -30.79%
PBT 97,640 7,403 7,903 -67,025 -29,161 -6,763 160,713 -28.28%
Tax -3,607 -8,553 8,897 3,511 3,514 2,940 2,569 -
NP 94,033 -1,150 16,800 -63,514 -25,647 -3,823 163,282 -30.80%
-
NP to SH 94,033 -1,150 16,800 -63,514 -25,647 -3,823 165,123 -31.31%
-
Tax Rate 3.69% 115.53% -112.58% - - - -1.60% -
Total Cost 417,855 310,423 1,259,725 806,124 433,572 206,265 725,357 -30.78%
-
Net Worth 3,161,022 3,068,344 2,483,968 2,388,560 1,917,949 2,506,188 2,560,046 15.10%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 3,161,022 3,068,344 2,483,968 2,388,560 1,917,949 2,506,188 2,560,046 15.10%
NOSH 319,618 3,196,192 3,196,192 2,714,273 2,230,173 2,123,888 2,133,372 -71.82%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 18.37% -0.37% 1.32% -8.55% -6.29% -1.89% 18.37% -
ROE 2.97% -0.04% 0.68% -2.66% -1.34% -0.15% 6.45% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 160.16 9.68 47.79 27.36 18.29 9.53 41.65 145.64%
EPS 29.42 -0.04 0.63 -2.34 -1.15 -0.18 7.74 143.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.89 0.96 0.93 0.88 0.86 1.18 1.20 308.54%
Adjusted Per Share Value based on latest NOSH - 3,182,100
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 164.42 99.34 410.03 238.53 131.03 65.03 285.44 -30.79%
EPS 30.20 -0.37 5.40 -20.40 -8.24 -1.23 53.04 -31.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.1535 9.8559 7.9788 7.6723 6.1607 8.0502 8.2231 15.10%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.19 0.255 0.225 0.205 0.235 0.30 0.26 -
P/RPS 1.37 2.64 0.47 0.75 1.28 3.15 0.62 69.73%
P/EPS 7.44 -708.72 35.77 -8.76 -20.43 -166.67 3.36 69.96%
EY 13.43 -0.14 2.80 -11.41 -4.89 -0.60 29.77 -41.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.27 0.24 0.23 0.27 0.25 0.22 0.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 28/02/17 29/11/16 29/08/16 27/05/16 25/02/16 -
Price 2.40 0.24 0.24 0.205 0.225 0.26 0.275 -
P/RPS 1.50 2.48 0.50 0.75 1.23 2.73 0.66 72.94%
P/EPS 8.16 -667.03 38.16 -8.76 -19.57 -144.44 3.55 74.25%
EY 12.26 -0.15 2.62 -11.41 -5.11 -0.69 28.15 -42.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.26 0.23 0.26 0.22 0.23 2.88%

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