[MULPHA] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -102.32%
YoY- -109.27%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,276,525 742,610 407,925 202,442 888,639 597,278 423,199 108.06%
PBT 7,903 -67,025 -29,161 -6,763 160,713 84,648 50,179 -70.67%
Tax 8,897 3,511 3,514 2,940 2,569 5,140 2,533 130.18%
NP 16,800 -63,514 -25,647 -3,823 163,282 89,788 52,712 -53.17%
-
NP to SH 16,800 -63,514 -25,647 -3,823 165,123 91,629 54,553 -54.23%
-
Tax Rate -112.58% - - - -1.60% -6.07% -5.05% -
Total Cost 1,259,725 806,124 433,572 206,265 725,357 507,490 370,487 125.28%
-
Net Worth 2,483,968 2,388,560 1,917,949 2,506,188 2,560,046 2,477,613 2,365,384 3.29%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 2,483,968 2,388,560 1,917,949 2,506,188 2,560,046 2,477,613 2,365,384 3.29%
NOSH 3,196,192 2,714,273 2,230,173 2,123,888 2,133,372 2,135,874 2,130,976 30.86%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.32% -8.55% -6.29% -1.89% 18.37% 15.03% 12.46% -
ROE 0.68% -2.66% -1.34% -0.15% 6.45% 3.70% 2.31% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 47.79 27.36 18.29 9.53 41.65 27.96 19.86 79.09%
EPS 0.63 -2.34 -1.15 -0.18 7.74 4.29 2.56 -60.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.88 0.86 1.18 1.20 1.16 1.11 -11.07%
Adjusted Per Share Value based on latest NOSH - 2,123,888
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 410.03 238.53 131.03 65.03 285.44 191.85 135.94 108.06%
EPS 5.40 -20.40 -8.24 -1.23 53.04 29.43 17.52 -54.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.9788 7.6723 6.1607 8.0502 8.2231 7.9584 7.5979 3.29%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.225 0.205 0.235 0.30 0.26 0.30 0.36 -
P/RPS 0.47 0.75 1.28 3.15 0.62 1.07 1.81 -59.13%
P/EPS 35.77 -8.76 -20.43 -166.67 3.36 6.99 14.06 85.83%
EY 2.80 -11.41 -4.89 -0.60 29.77 14.30 7.11 -46.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.27 0.25 0.22 0.26 0.32 -17.37%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 29/08/16 27/05/16 25/02/16 26/11/15 27/08/15 -
Price 0.24 0.205 0.225 0.26 0.275 0.275 0.285 -
P/RPS 0.50 0.75 1.23 2.73 0.66 0.98 1.44 -50.44%
P/EPS 38.16 -8.76 -19.57 -144.44 3.55 6.41 11.13 126.52%
EY 2.62 -11.41 -5.11 -0.69 28.15 15.60 8.98 -55.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.26 0.22 0.23 0.24 0.26 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