[MULPHA] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 36.89%
YoY- -2085.95%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 958,682 601,530 304,733 127,354 776,391 509,396 332,465 102.20%
PBT 112,376 38,584 -22,166 -17,417 -45,923 -76,295 -93,294 -
Tax 12,183 14,629 25,437 -3,762 18,164 4,633 10,399 11.10%
NP 124,559 53,213 3,271 -21,179 -27,759 -71,662 -82,895 -
-
NP to SH 124,148 48,971 4,919 -20,356 -32,256 -74,231 -82,899 -
-
Tax Rate -10.84% -37.91% - - - - - -
Total Cost 834,123 548,317 301,462 148,533 804,150 581,058 415,360 58.97%
-
Net Worth 2,367,771 2,278,216 2,373,952 2,378,437 2,273,073 2,322,431 2,246,999 3.54%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 2,367,771 2,278,216 2,373,952 2,378,437 2,273,073 2,322,431 2,246,999 3.54%
NOSH 2,133,127 2,129,173 2,138,695 2,142,736 2,164,832 2,170,497 2,181,552 -1.48%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 12.99% 8.85% 1.07% -16.63% -3.58% -14.07% -24.93% -
ROE 5.24% 2.15% 0.21% -0.86% -1.42% -3.20% -3.69% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 44.94 28.25 14.25 5.94 35.86 23.47 15.24 105.23%
EPS 5.82 2.30 0.23 -0.95 -1.49 -3.42 -3.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.07 1.11 1.11 1.05 1.07 1.03 5.09%
Adjusted Per Share Value based on latest NOSH - 2,142,736
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 307.94 193.22 97.88 40.91 249.39 163.62 106.79 102.20%
EPS 39.88 15.73 1.58 -6.54 -10.36 -23.84 -26.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.6055 7.3179 7.6254 7.6398 7.3014 7.4599 7.2176 3.54%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.37 0.455 0.44 0.415 0.41 0.42 0.415 -
P/RPS 0.82 1.61 3.09 6.98 1.14 1.79 2.72 -54.94%
P/EPS 6.36 19.78 191.30 -43.68 -27.52 -12.28 -10.92 -
EY 15.73 5.05 0.52 -2.29 -3.63 -8.14 -9.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.43 0.40 0.37 0.39 0.39 0.40 -12.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 28/08/14 29/05/14 27/02/14 27/11/13 28/08/13 -
Price 0.38 0.405 0.485 0.44 0.42 0.425 0.415 -
P/RPS 0.85 1.43 3.40 7.40 1.17 1.81 2.72 -53.85%
P/EPS 6.53 17.61 210.87 -46.32 -28.19 -12.43 -10.92 -
EY 15.32 5.68 0.47 -2.16 -3.55 -8.05 -9.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.44 0.40 0.40 0.40 0.40 -10.24%

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