[MULPHA] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -73.51%
YoY- -202.13%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 202,615 309,273 533,915 334,685 205,483 202,442 291,361 -21.52%
PBT 90,237 7,403 74,928 -37,864 -22,398 -6,763 76,065 12.07%
Tax 4,946 -8,553 5,386 -3 574 2,940 -2,571 -
NP 95,183 -1,150 80,314 -37,867 -21,824 -3,823 73,494 18.83%
-
NP to SH 95,183 -1,150 80,314 -37,867 -21,824 -3,823 73,494 18.83%
-
Tax Rate -5.48% 115.53% -7.19% - - - 3.38% -
Total Cost 107,432 310,423 453,601 372,552 227,307 206,265 217,867 -37.61%
-
Net Worth 3,161,022 3,068,344 2,483,968 2,800,248 1,934,911 2,506,188 2,563,744 14.99%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 3,161,022 3,068,344 2,483,968 2,800,248 1,934,911 2,506,188 2,563,744 14.99%
NOSH 319,618 3,196,192 3,196,192 3,182,100 2,249,896 2,123,888 2,136,453 -71.85%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 46.98% -0.37% 15.04% -11.31% -10.62% -1.89% 25.22% -
ROE 3.01% -0.04% 3.23% -1.35% -1.13% -0.15% 2.87% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 63.39 9.68 19.99 10.52 9.13 9.53 13.64 178.74%
EPS 29.78 -0.04 2.97 -1.19 -0.97 -0.18 3.44 322.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.89 0.96 0.93 0.88 0.86 1.18 1.20 308.54%
Adjusted Per Share Value based on latest NOSH - 3,182,100
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 63.39 96.76 167.05 104.71 64.29 63.34 91.16 -21.52%
EPS 29.78 -0.36 25.13 -11.85 -6.83 -1.20 22.99 18.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.89 9.60 7.7717 8.7612 6.0538 7.8412 8.0213 14.99%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.19 0.255 0.225 0.205 0.235 0.30 0.26 -
P/RPS 3.45 2.64 1.13 1.95 2.57 3.15 1.91 48.37%
P/EPS 7.35 -708.72 7.48 -17.23 -24.23 -166.67 7.56 -1.86%
EY 13.60 -0.14 13.36 -5.80 -4.13 -0.60 13.23 1.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.27 0.24 0.23 0.27 0.25 0.22 0.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 28/02/17 29/11/16 29/08/16 27/05/16 25/02/16 -
Price 2.40 0.24 0.24 0.205 0.225 0.26 0.275 -
P/RPS 3.79 2.48 1.20 1.95 2.46 2.73 2.02 52.18%
P/EPS 8.06 -667.03 7.98 -17.23 -23.20 -144.44 7.99 0.58%
EY 12.41 -0.15 12.53 -5.80 -4.31 -0.69 12.51 -0.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.26 0.23 0.26 0.22 0.23 2.88%

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