[MULPHA] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -1244.87%
YoY- -37369.48%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 176,931 202,992 131,326 152,389 125,627 123,840 138,590 17.66%
PBT 16,999 -82,429 -10,089 -195,827 13,006 -326,185 6,243 94.87%
Tax -5,766 -1,099 10,722 -36,321 3,976 3,774 57,479 -
NP 11,233 -83,528 633 -232,148 16,982 -322,411 63,722 -68.52%
-
NP to SH 8,668 -83,924 1,025 -216,163 18,881 -342,273 64,592 -73.75%
-
Tax Rate 33.92% - - - -30.57% - -920.70% -
Total Cost 165,698 286,520 130,693 384,537 108,645 446,251 74,868 69.74%
-
Net Worth 2,318,690 2,245,239 2,357,499 2,557,740 2,729,783 2,735,425 3,055,965 -16.79%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 2,318,690 2,245,239 2,357,499 2,557,740 2,729,783 2,735,425 3,055,965 -16.79%
NOSH 2,166,999 2,179,844 2,049,999 2,263,486 2,274,819 2,298,676 2,315,125 -4.30%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.35% -41.15% 0.48% -152.34% 13.52% -260.34% 45.98% -
ROE 0.37% -3.74% 0.04% -8.45% 0.69% -12.51% 2.11% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.16 9.31 6.41 6.73 5.52 5.39 5.99 22.86%
EPS 0.40 -3.85 0.05 -9.55 0.83 -14.89 2.79 -72.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.03 1.15 1.13 1.20 1.19 1.32 -13.05%
Adjusted Per Share Value based on latest NOSH - 2,263,486
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 56.83 65.20 42.18 48.95 40.35 39.78 44.52 17.65%
EPS 2.78 -26.96 0.33 -69.43 6.06 -109.94 20.75 -73.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.4479 7.212 7.5725 8.2157 8.7684 8.7865 9.8161 -16.79%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.42 0.415 0.40 0.39 0.40 0.41 0.42 -
P/RPS 5.14 4.46 6.24 5.79 7.24 7.61 7.02 -18.74%
P/EPS 105.00 -10.78 800.00 -4.08 48.19 -2.75 15.05 264.68%
EY 0.95 -9.28 0.13 -24.49 2.07 -36.32 6.64 -72.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.35 0.35 0.33 0.34 0.32 14.08%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 29/05/13 27/02/13 22/11/12 28/08/12 28/05/12 -
Price 0.425 0.415 0.465 0.375 0.40 0.41 0.41 -
P/RPS 5.21 4.46 7.26 5.57 7.24 7.61 6.85 -16.66%
P/EPS 106.25 -10.78 930.00 -3.93 48.19 -2.75 14.70 273.38%
EY 0.94 -9.28 0.11 -25.47 2.07 -36.32 6.80 -73.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.40 0.33 0.33 0.34 0.31 18.50%

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