[MULPHA] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -8287.71%
YoY- 75.48%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 127,354 266,995 176,931 202,992 131,326 152,389 125,627 0.91%
PBT -17,417 30,372 16,999 -82,429 -10,089 -195,827 13,006 -
Tax -3,762 13,531 -5,766 -1,099 10,722 -36,321 3,976 -
NP -21,179 43,903 11,233 -83,528 633 -232,148 16,982 -
-
NP to SH -20,356 41,975 8,668 -83,924 1,025 -216,163 18,881 -
-
Tax Rate - -44.55% 33.92% - - - -30.57% -
Total Cost 148,533 223,092 165,698 286,520 130,693 384,537 108,645 23.20%
-
Net Worth 2,378,437 2,315,116 2,318,690 2,245,239 2,357,499 2,557,740 2,729,783 -8.78%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 2,378,437 2,315,116 2,318,690 2,245,239 2,357,499 2,557,740 2,729,783 -8.78%
NOSH 2,142,736 2,163,659 2,166,999 2,179,844 2,049,999 2,263,486 2,274,819 -3.91%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -16.63% 16.44% 6.35% -41.15% 0.48% -152.34% 13.52% -
ROE -0.86% 1.81% 0.37% -3.74% 0.04% -8.45% 0.69% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.94 12.34 8.16 9.31 6.41 6.73 5.52 5.01%
EPS -0.95 1.94 0.40 -3.85 0.05 -9.55 0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.07 1.07 1.03 1.15 1.13 1.20 -5.06%
Adjusted Per Share Value based on latest NOSH - 2,179,844
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 40.91 85.76 56.83 65.20 42.18 48.95 40.35 0.92%
EPS -6.54 13.48 2.78 -26.96 0.33 -69.43 6.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.6398 7.4364 7.4479 7.212 7.5725 8.2157 8.7684 -8.78%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.415 0.41 0.42 0.415 0.40 0.39 0.40 -
P/RPS 6.98 3.32 5.14 4.46 6.24 5.79 7.24 -2.41%
P/EPS -43.68 21.13 105.00 -10.78 800.00 -4.08 48.19 -
EY -2.29 4.73 0.95 -9.28 0.13 -24.49 2.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.39 0.40 0.35 0.35 0.33 7.93%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 27/11/13 28/08/13 29/05/13 27/02/13 22/11/12 -
Price 0.44 0.42 0.425 0.415 0.465 0.375 0.40 -
P/RPS 7.40 3.40 5.21 4.46 7.26 5.57 7.24 1.46%
P/EPS -46.32 21.65 106.25 -10.78 930.00 -3.93 48.19 -
EY -2.16 4.62 0.94 -9.28 0.11 -25.47 2.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.40 0.40 0.40 0.33 0.33 13.69%

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