[MULPHA] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -66.79%
YoY- 302.55%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 888,639 597,278 423,199 163,829 958,682 601,530 304,733 103.71%
PBT 160,713 84,648 50,179 37,876 112,376 38,584 -22,166 -
Tax 2,569 5,140 2,533 1,514 12,183 14,629 25,437 -78.22%
NP 163,282 89,788 52,712 39,390 124,559 53,213 3,271 1246.10%
-
NP to SH 165,123 91,629 54,553 41,231 124,148 48,971 4,919 933.96%
-
Tax Rate -1.60% -6.07% -5.05% -4.00% -10.84% -37.91% - -
Total Cost 725,357 507,490 370,487 124,439 834,123 548,317 301,462 79.27%
-
Net Worth 2,560,046 2,477,613 2,365,384 2,328,590 2,367,771 2,278,216 2,373,952 5.14%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 2,560,046 2,477,613 2,365,384 2,328,590 2,367,771 2,278,216 2,373,952 5.14%
NOSH 2,133,372 2,135,874 2,130,976 2,136,321 2,133,127 2,129,173 2,138,695 -0.16%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 18.37% 15.03% 12.46% 24.04% 12.99% 8.85% 1.07% -
ROE 6.45% 3.70% 2.31% 1.77% 5.24% 2.15% 0.21% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 41.65 27.96 19.86 7.67 44.94 28.25 14.25 104.02%
EPS 7.74 4.29 2.56 1.93 5.82 2.30 0.23 935.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.16 1.11 1.09 1.11 1.07 1.11 5.31%
Adjusted Per Share Value based on latest NOSH - 2,136,321
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 278.03 186.87 132.41 51.26 299.95 188.20 95.34 103.71%
EPS 51.66 28.67 17.07 12.90 38.84 15.32 1.54 933.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.0097 7.7518 7.4007 7.2855 7.4081 7.1279 7.4275 5.14%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.26 0.30 0.36 0.39 0.37 0.455 0.44 -
P/RPS 0.62 1.07 1.81 5.09 0.82 1.61 3.09 -65.62%
P/EPS 3.36 6.99 14.06 20.21 6.36 19.78 191.30 -93.19%
EY 29.77 14.30 7.11 4.95 15.73 5.05 0.52 1374.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.26 0.32 0.36 0.33 0.43 0.40 -32.79%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 27/08/15 29/05/15 27/02/15 28/11/14 28/08/14 -
Price 0.275 0.275 0.285 0.37 0.38 0.405 0.485 -
P/RPS 0.66 0.98 1.44 4.82 0.85 1.43 3.40 -66.37%
P/EPS 3.55 6.41 11.13 19.17 6.53 17.61 210.87 -93.38%
EY 28.15 15.60 8.98 5.22 15.32 5.68 0.47 1419.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.26 0.34 0.34 0.38 0.44 -35.03%

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