[MULPHA] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 105.52%
YoY- 1177.47%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 202,992 131,326 152,389 125,627 123,840 138,590 185,996 6.00%
PBT -82,429 -10,089 -195,827 13,006 -326,185 6,243 -60,547 22.85%
Tax -1,099 10,722 -36,321 3,976 3,774 57,479 60,683 -
NP -83,528 633 -232,148 16,982 -322,411 63,722 136 -
-
NP to SH -83,924 1,025 -216,163 18,881 -342,273 64,592 580 -
-
Tax Rate - - - -30.57% - -920.70% - -
Total Cost 286,520 130,693 384,537 108,645 446,251 74,868 185,860 33.48%
-
Net Worth 2,245,239 2,357,499 2,557,740 2,729,783 2,735,425 3,055,965 3,633,499 -27.47%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 2,245,239 2,357,499 2,557,740 2,729,783 2,735,425 3,055,965 3,633,499 -27.47%
NOSH 2,179,844 2,049,999 2,263,486 2,274,819 2,298,676 2,315,125 2,795,000 -15.28%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -41.15% 0.48% -152.34% 13.52% -260.34% 45.98% 0.07% -
ROE -3.74% 0.04% -8.45% 0.69% -12.51% 2.11% 0.02% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.31 6.41 6.73 5.52 5.39 5.99 6.65 25.17%
EPS -3.85 0.05 -9.55 0.83 -14.89 2.79 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.15 1.13 1.20 1.19 1.32 1.30 -14.38%
Adjusted Per Share Value based on latest NOSH - 2,274,819
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 63.51 41.09 47.68 39.31 38.75 43.36 58.19 6.01%
EPS -26.26 0.32 -67.63 5.91 -107.09 20.21 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.0248 7.376 8.0025 8.5408 8.5584 9.5613 11.3683 -27.47%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.415 0.40 0.39 0.40 0.41 0.42 0.40 -
P/RPS 4.46 6.24 5.79 7.24 7.61 7.02 6.01 -18.04%
P/EPS -10.78 800.00 -4.08 48.19 -2.75 15.05 1,927.59 -
EY -9.28 0.13 -24.49 2.07 -36.32 6.64 0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.35 0.33 0.34 0.32 0.31 18.54%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 27/02/13 22/11/12 28/08/12 28/05/12 27/02/12 -
Price 0.415 0.465 0.375 0.40 0.41 0.41 0.43 -
P/RPS 4.46 7.26 5.57 7.24 7.61 6.85 6.46 -21.90%
P/EPS -10.78 930.00 -3.93 48.19 -2.75 14.70 2,072.16 -
EY -9.28 0.11 -25.47 2.07 -36.32 6.80 0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.33 0.33 0.34 0.31 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