[MULPHA] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 68.6%
YoY- -36.18%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 530,768 320,235 146,552 784,904 510,355 341,810 181,823 104.12%
PBT -386,451 -84,274 90,186 308,614 146,635 146,343 36,557 -
Tax -9,513 -12,731 -20,914 -72,885 -6,797 77 -4,333 68.84%
NP -395,964 -97,005 69,272 235,729 139,838 146,420 32,224 -
-
NP to SH -396,428 -97,104 69,240 235,699 139,795 146,444 32,430 -
-
Tax Rate - - 23.19% 23.62% 4.64% -0.05% 11.85% -
Total Cost 926,732 417,240 77,280 549,175 370,517 195,390 149,599 236.92%
-
Net Worth 2,772,973 3,143,555 3,303,288 3,255,368 3,264,952 3,261,758 3,188,350 -8.87%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 2,772,973 3,143,555 3,303,288 3,255,368 3,264,952 3,261,758 3,188,350 -8.87%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 319,618 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -74.60% -30.29% 47.27% 30.03% 27.40% 42.84% 17.72% -
ROE -14.30% -3.09% 2.10% 7.24% 4.28% 4.49% 1.02% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 166.14 100.24 45.87 245.69 159.75 106.99 56.91 104.13%
EPS -124.09 -30.40 21.67 73.78 43.76 45.84 10.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.68 9.84 10.34 10.19 10.22 10.21 9.98 -8.87%
Adjusted Per Share Value based on latest NOSH - 319,618
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 166.06 100.19 45.85 245.58 159.68 106.94 56.89 104.11%
EPS -124.03 -30.38 21.66 73.74 43.74 45.82 10.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.6759 9.8354 10.3351 10.1852 10.2152 10.2052 9.9755 -8.87%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.15 2.23 2.40 1.75 1.98 2.17 2.14 -
P/RPS 1.29 2.22 5.23 0.71 1.24 2.03 3.76 -50.95%
P/EPS -1.73 -7.34 11.07 2.37 4.52 4.73 21.08 -
EY -57.72 -13.63 9.03 42.16 22.10 21.12 4.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.23 0.17 0.19 0.21 0.21 12.31%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 29/08/19 30/05/19 27/02/19 29/11/18 29/08/18 30/05/18 -
Price 1.99 2.04 2.29 2.24 1.77 2.11 2.25 -
P/RPS 1.20 2.04 4.99 0.91 1.11 1.97 3.95 -54.77%
P/EPS -1.60 -6.71 10.57 3.04 4.04 4.60 22.17 -
EY -62.36 -14.90 9.46 32.94 24.72 21.73 4.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.22 0.22 0.17 0.21 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