[MULPHA] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 153.51%
YoY- 484.88%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 597,278 423,199 163,829 958,682 601,530 304,733 127,354 179.92%
PBT 84,648 50,179 37,876 112,376 38,584 -22,166 -17,417 -
Tax 5,140 2,533 1,514 12,183 14,629 25,437 -3,762 -
NP 89,788 52,712 39,390 124,559 53,213 3,271 -21,179 -
-
NP to SH 91,629 54,553 41,231 124,148 48,971 4,919 -20,356 -
-
Tax Rate -6.07% -5.05% -4.00% -10.84% -37.91% - - -
Total Cost 507,490 370,487 124,439 834,123 548,317 301,462 148,533 126.67%
-
Net Worth 2,477,613 2,365,384 2,328,590 2,367,771 2,278,216 2,373,952 2,378,437 2.75%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 2,477,613 2,365,384 2,328,590 2,367,771 2,278,216 2,373,952 2,378,437 2.75%
NOSH 2,135,874 2,130,976 2,136,321 2,133,127 2,129,173 2,138,695 2,142,736 -0.21%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 15.03% 12.46% 24.04% 12.99% 8.85% 1.07% -16.63% -
ROE 3.70% 2.31% 1.77% 5.24% 2.15% 0.21% -0.86% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 27.96 19.86 7.67 44.94 28.25 14.25 5.94 180.60%
EPS 4.29 2.56 1.93 5.82 2.30 0.23 -0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.11 1.09 1.11 1.07 1.11 1.11 2.97%
Adjusted Per Share Value based on latest NOSH - 2,135,710
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 186.87 132.41 51.26 299.95 188.20 95.34 39.85 179.89%
EPS 28.67 17.07 12.90 38.84 15.32 1.54 -6.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.7518 7.4007 7.2855 7.4081 7.1279 7.4275 7.4415 2.75%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.30 0.36 0.39 0.37 0.455 0.44 0.415 -
P/RPS 1.07 1.81 5.09 0.82 1.61 3.09 6.98 -71.32%
P/EPS 6.99 14.06 20.21 6.36 19.78 191.30 -43.68 -
EY 14.30 7.11 4.95 15.73 5.05 0.52 -2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.32 0.36 0.33 0.43 0.40 0.37 -20.94%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 29/05/15 27/02/15 28/11/14 28/08/14 29/05/14 -
Price 0.275 0.285 0.37 0.38 0.405 0.485 0.44 -
P/RPS 0.98 1.44 4.82 0.85 1.43 3.40 7.40 -73.98%
P/EPS 6.41 11.13 19.17 6.53 17.61 210.87 -46.32 -
EY 15.60 8.98 5.22 15.32 5.68 0.47 -2.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.34 0.34 0.38 0.44 0.40 -28.84%

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