[MULPHA] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 94.97%
YoY- -115.38%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 617,374 392,221 252,453 161,429 850,011 530,768 320,235 54.59%
PBT -78,878 -92,721 -64,474 -18,235 -214,857 -386,451 -84,274 -4.29%
Tax 21,749 20,675 17,307 7,868 3,739 -9,513 -12,731 -
NP -57,129 -72,046 -47,167 -10,367 -211,118 -395,964 -97,005 -29.62%
-
NP to SH -58,366 -73,107 -47,713 -10,649 -211,875 -396,428 -97,104 -28.66%
-
Tax Rate - - - - - - - -
Total Cost 674,503 464,267 299,620 171,796 1,061,129 926,732 417,240 37.54%
-
Net Worth 2,974,237 2,824,088 2,814,504 2,683,522 2,868,813 2,772,973 3,143,555 -3.60%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 2,974,237 2,824,088 2,814,504 2,683,522 2,868,813 2,772,973 3,143,555 -3.60%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 319,618 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -9.25% -18.37% -18.68% -6.42% -24.84% -74.60% -30.29% -
ROE -1.96% -2.59% -1.70% -0.40% -7.39% -14.30% -3.09% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 193.25 122.77 79.02 50.53 266.07 166.14 100.24 54.59%
EPS -18.27 -22.88 -14.94 -3.33 -66.32 -124.09 -30.40 -28.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.31 8.84 8.81 8.40 8.98 8.68 9.84 -3.60%
Adjusted Per Share Value based on latest NOSH - 319,618
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 198.31 125.99 81.09 51.85 273.03 170.49 102.86 54.59%
EPS -18.75 -23.48 -15.33 -3.42 -68.06 -127.34 -31.19 -28.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.5536 9.0713 9.0405 8.6198 9.2149 8.9071 10.0974 -3.60%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.34 1.42 1.48 1.21 1.89 2.15 2.23 -
P/RPS 0.69 1.16 1.87 2.39 0.71 1.29 2.22 -53.95%
P/EPS -7.33 -6.21 -9.91 -36.30 -2.85 -1.73 -7.34 -0.09%
EY -13.63 -16.12 -10.09 -2.75 -35.09 -57.72 -13.63 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.16 0.17 0.14 0.21 0.25 0.23 -28.06%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 28/08/20 28/05/20 28/02/20 29/11/19 29/08/19 -
Price 1.32 1.27 1.53 1.45 1.72 1.99 2.04 -
P/RPS 0.68 1.03 1.94 2.87 0.65 1.20 2.04 -51.76%
P/EPS -7.23 -5.55 -10.24 -43.50 -2.59 -1.60 -6.71 5.07%
EY -13.84 -18.02 -9.76 -2.30 -38.56 -62.36 -14.90 -4.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.17 0.17 0.19 0.23 0.21 -23.59%

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