[MULPHA] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 100.22%
YoY- -98.41%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 776,391 509,396 332,465 131,326 540,286 387,897 262,430 105.67%
PBT -45,923 -76,295 -93,294 -10,089 -501,980 -306,153 -319,942 -72.48%
Tax 18,164 4,633 10,399 10,722 28,125 64,446 61,253 -55.43%
NP -27,759 -71,662 -82,895 633 -473,855 -241,707 -258,689 -77.32%
-
NP to SH -32,256 -74,231 -82,899 1,025 -474,963 -258,800 -277,681 -76.09%
-
Tax Rate - - - - - - - -
Total Cost 804,150 581,058 415,360 130,693 1,014,141 629,604 521,119 33.43%
-
Net Worth 2,273,073 2,322,431 2,246,999 2,357,499 2,575,375 2,748,318 2,735,433 -11.58%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 2,273,073 2,322,431 2,246,999 2,357,499 2,575,375 2,748,318 2,735,433 -11.58%
NOSH 2,164,832 2,170,497 2,181,552 2,049,999 2,279,093 2,290,265 2,298,683 -3.91%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -3.58% -14.07% -24.93% 0.48% -87.70% -62.31% -98.57% -
ROE -1.42% -3.20% -3.69% 0.04% -18.44% -9.42% -10.15% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 35.86 23.47 15.24 6.41 23.71 16.94 11.42 113.98%
EPS -1.49 -3.42 -3.80 0.05 -20.84 -11.30 -12.08 -75.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.07 1.03 1.15 1.13 1.20 1.19 -7.98%
Adjusted Per Share Value based on latest NOSH - 2,049,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 242.91 159.38 104.02 41.09 169.04 121.36 82.11 105.67%
EPS -10.09 -23.22 -25.94 0.32 -148.60 -80.97 -86.88 -76.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.1118 7.2663 7.0303 7.376 8.0577 8.5988 8.5584 -11.58%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.41 0.42 0.415 0.40 0.39 0.40 0.41 -
P/RPS 1.14 1.79 2.72 6.24 1.65 2.36 3.59 -53.35%
P/EPS -27.52 -12.28 -10.92 800.00 -1.87 -3.54 -3.39 302.38%
EY -3.63 -8.14 -9.16 0.13 -53.44 -28.25 -29.46 -75.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.40 0.35 0.35 0.33 0.34 9.55%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 28/08/13 29/05/13 27/02/13 22/11/12 28/08/12 -
Price 0.42 0.425 0.415 0.465 0.375 0.40 0.41 -
P/RPS 1.17 1.81 2.72 7.26 1.58 2.36 3.59 -52.54%
P/EPS -28.19 -12.43 -10.92 930.00 -1.80 -3.54 -3.39 308.87%
EY -3.55 -8.05 -9.16 0.11 -55.57 -28.25 -29.46 -75.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.40 0.40 0.33 0.33 0.34 11.41%

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