[MULPHA] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -83.53%
YoY- -365.45%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 509,396 332,465 131,326 540,286 387,897 262,430 138,590 137.97%
PBT -76,295 -93,294 -10,089 -501,980 -306,153 -319,942 6,243 -
Tax 4,633 10,399 10,722 28,125 64,446 61,253 57,479 -81.31%
NP -71,662 -82,895 633 -473,855 -241,707 -258,689 63,722 -
-
NP to SH -74,231 -82,899 1,025 -474,963 -258,800 -277,681 64,592 -
-
Tax Rate - - - - - - -920.70% -
Total Cost 581,058 415,360 130,693 1,014,141 629,604 521,119 74,868 291.50%
-
Net Worth 2,322,431 2,246,999 2,357,499 2,575,375 2,748,318 2,735,433 3,055,965 -16.70%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 2,322,431 2,246,999 2,357,499 2,575,375 2,748,318 2,735,433 3,055,965 -16.70%
NOSH 2,170,497 2,181,552 2,049,999 2,279,093 2,290,265 2,298,683 2,315,125 -4.20%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -14.07% -24.93% 0.48% -87.70% -62.31% -98.57% 45.98% -
ROE -3.20% -3.69% 0.04% -18.44% -9.42% -10.15% 2.11% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 23.47 15.24 6.41 23.71 16.94 11.42 5.99 148.33%
EPS -3.42 -3.80 0.05 -20.84 -11.30 -12.08 2.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.03 1.15 1.13 1.20 1.19 1.32 -13.05%
Adjusted Per Share Value based on latest NOSH - 2,263,486
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 163.62 106.79 42.18 173.55 124.60 84.30 44.52 137.96%
EPS -23.84 -26.63 0.33 -152.56 -83.13 -89.19 20.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.4599 7.2176 7.5725 8.2724 8.8279 8.7865 9.8161 -16.70%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.42 0.415 0.40 0.39 0.40 0.41 0.42 -
P/RPS 1.79 2.72 6.24 1.65 2.36 3.59 7.02 -59.75%
P/EPS -12.28 -10.92 800.00 -1.87 -3.54 -3.39 15.05 -
EY -8.14 -9.16 0.13 -53.44 -28.25 -29.46 6.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.35 0.35 0.33 0.34 0.32 14.08%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 29/05/13 27/02/13 22/11/12 28/08/12 28/05/12 -
Price 0.425 0.415 0.465 0.375 0.40 0.41 0.41 -
P/RPS 1.81 2.72 7.26 1.58 2.36 3.59 6.85 -58.78%
P/EPS -12.43 -10.92 930.00 -1.80 -3.54 -3.39 14.70 -
EY -8.05 -9.16 0.11 -55.57 -28.25 -29.46 6.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.40 0.33 0.33 0.34 0.31 18.50%

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