[MULPHA] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 56.55%
YoY- 93.21%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 601,530 304,733 127,354 776,391 509,396 332,465 131,326 175.55%
PBT 38,584 -22,166 -17,417 -45,923 -76,295 -93,294 -10,089 -
Tax 14,629 25,437 -3,762 18,164 4,633 10,399 10,722 22.99%
NP 53,213 3,271 -21,179 -27,759 -71,662 -82,895 633 1813.83%
-
NP to SH 48,971 4,919 -20,356 -32,256 -74,231 -82,899 1,025 1213.57%
-
Tax Rate -37.91% - - - - - - -
Total Cost 548,317 301,462 148,533 804,150 581,058 415,360 130,693 159.90%
-
Net Worth 2,278,216 2,373,952 2,378,437 2,273,073 2,322,431 2,246,999 2,357,499 -2.25%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 2,278,216 2,373,952 2,378,437 2,273,073 2,322,431 2,246,999 2,357,499 -2.25%
NOSH 2,129,173 2,138,695 2,142,736 2,164,832 2,170,497 2,181,552 2,049,999 2.55%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.85% 1.07% -16.63% -3.58% -14.07% -24.93% 0.48% -
ROE 2.15% 0.21% -0.86% -1.42% -3.20% -3.69% 0.04% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 28.25 14.25 5.94 35.86 23.47 15.24 6.41 168.56%
EPS 2.30 0.23 -0.95 -1.49 -3.42 -3.80 0.05 1180.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.11 1.11 1.05 1.07 1.03 1.15 -4.68%
Adjusted Per Share Value based on latest NOSH - 2,163,659
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 193.22 97.88 40.91 249.39 163.62 106.79 42.18 175.56%
EPS 15.73 1.58 -6.54 -10.36 -23.84 -26.63 0.33 1211.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.3179 7.6254 7.6398 7.3014 7.4599 7.2176 7.5725 -2.25%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.455 0.44 0.415 0.41 0.42 0.415 0.40 -
P/RPS 1.61 3.09 6.98 1.14 1.79 2.72 6.24 -59.43%
P/EPS 19.78 191.30 -43.68 -27.52 -12.28 -10.92 800.00 -91.49%
EY 5.05 0.52 -2.29 -3.63 -8.14 -9.16 0.13 1044.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.37 0.39 0.39 0.40 0.35 14.69%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 28/08/14 29/05/14 27/02/14 27/11/13 28/08/13 29/05/13 -
Price 0.405 0.485 0.44 0.42 0.425 0.415 0.465 -
P/RPS 1.43 3.40 7.40 1.17 1.81 2.72 7.26 -66.11%
P/EPS 17.61 210.87 -46.32 -28.19 -12.43 -10.92 930.00 -92.87%
EY 5.68 0.47 -2.16 -3.55 -8.05 -9.16 0.11 1283.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.40 0.40 0.40 0.40 0.40 -3.35%

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