[MULPHA] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 11036.55%
YoY- -63.86%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 152,389 125,627 123,840 138,590 185,996 158,540 140,250 5.66%
PBT -195,827 13,006 -326,185 6,243 -60,547 7,613 -11,570 553.58%
Tax -36,321 3,976 3,774 57,479 60,683 -6,690 8,401 -
NP -232,148 16,982 -322,411 63,722 136 923 -3,169 1628.13%
-
NP to SH -216,163 18,881 -342,273 64,592 580 1,478 -1,868 2240.72%
-
Tax Rate - -30.57% - -920.70% - 87.88% - -
Total Cost 384,537 108,645 446,251 74,868 185,860 157,617 143,419 92.42%
-
Net Worth 2,557,740 2,729,783 2,735,425 3,055,965 3,633,499 2,428,333 3,067,999 -11.37%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 2,557,740 2,729,783 2,735,425 3,055,965 3,633,499 2,428,333 3,067,999 -11.37%
NOSH 2,263,486 2,274,819 2,298,676 2,315,125 2,795,000 2,428,333 2,360,000 -2.73%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -152.34% 13.52% -260.34% 45.98% 0.07% 0.58% -2.26% -
ROE -8.45% 0.69% -12.51% 2.11% 0.02% 0.06% -0.06% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.73 5.52 5.39 5.99 6.65 6.53 5.94 8.63%
EPS -9.55 0.83 -14.89 2.79 0.02 0.07 -0.08 2289.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.20 1.19 1.32 1.30 1.00 1.30 -8.88%
Adjusted Per Share Value based on latest NOSH - 2,315,125
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 47.68 39.31 38.75 43.36 58.19 49.60 43.88 5.66%
EPS -67.63 5.91 -107.09 20.21 0.18 0.46 -0.58 2252.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.0025 8.5408 8.5584 9.5613 11.3683 7.5976 9.599 -11.37%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.39 0.40 0.41 0.42 0.40 0.35 0.50 -
P/RPS 5.79 7.24 7.61 7.02 6.01 5.36 8.41 -21.94%
P/EPS -4.08 48.19 -2.75 15.05 1,927.59 575.05 -631.69 -96.47%
EY -24.49 2.07 -36.32 6.64 0.05 0.17 -0.16 2718.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.34 0.32 0.31 0.35 0.38 -5.31%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 22/11/12 28/08/12 28/05/12 27/02/12 24/11/11 25/08/11 -
Price 0.375 0.40 0.41 0.41 0.43 0.38 0.41 -
P/RPS 5.57 7.24 7.61 6.85 6.46 5.82 6.90 -13.24%
P/EPS -3.93 48.19 -2.75 14.70 2,072.16 624.33 -517.99 -96.08%
EY -25.47 2.07 -36.32 6.80 0.05 0.16 -0.19 2480.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.34 0.31 0.33 0.38 0.32 2.06%

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