[MULPHA] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 100.47%
YoY- -98.41%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 266,995 176,931 202,992 131,326 152,389 125,627 123,840 66.65%
PBT 30,372 16,999 -82,429 -10,089 -195,827 13,006 -326,185 -
Tax 13,531 -5,766 -1,099 10,722 -36,321 3,976 3,774 133.70%
NP 43,903 11,233 -83,528 633 -232,148 16,982 -322,411 -
-
NP to SH 41,975 8,668 -83,924 1,025 -216,163 18,881 -342,273 -
-
Tax Rate -44.55% 33.92% - - - -30.57% - -
Total Cost 223,092 165,698 286,520 130,693 384,537 108,645 446,251 -36.93%
-
Net Worth 2,315,116 2,318,690 2,245,239 2,357,499 2,557,740 2,729,783 2,735,425 -10.49%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 2,315,116 2,318,690 2,245,239 2,357,499 2,557,740 2,729,783 2,735,425 -10.49%
NOSH 2,163,659 2,166,999 2,179,844 2,049,999 2,263,486 2,274,819 2,298,676 -3.94%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 16.44% 6.35% -41.15% 0.48% -152.34% 13.52% -260.34% -
ROE 1.81% 0.37% -3.74% 0.04% -8.45% 0.69% -12.51% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 12.34 8.16 9.31 6.41 6.73 5.52 5.39 73.44%
EPS 1.94 0.40 -3.85 0.05 -9.55 0.83 -14.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.07 1.03 1.15 1.13 1.20 1.19 -6.82%
Adjusted Per Share Value based on latest NOSH - 2,049,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 83.54 55.36 63.51 41.09 47.68 39.31 38.75 66.65%
EPS 13.13 2.71 -26.26 0.32 -67.63 5.91 -107.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.2434 7.2546 7.0248 7.376 8.0025 8.5408 8.5584 -10.49%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.41 0.42 0.415 0.40 0.39 0.40 0.41 -
P/RPS 3.32 5.14 4.46 6.24 5.79 7.24 7.61 -42.39%
P/EPS 21.13 105.00 -10.78 800.00 -4.08 48.19 -2.75 -
EY 4.73 0.95 -9.28 0.13 -24.49 2.07 -36.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.40 0.35 0.35 0.33 0.34 7.67%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 28/08/13 29/05/13 27/02/13 22/11/12 28/08/12 -
Price 0.42 0.425 0.415 0.465 0.375 0.40 0.41 -
P/RPS 3.40 5.21 4.46 7.26 5.57 7.24 7.61 -41.47%
P/EPS 21.65 106.25 -10.78 930.00 -3.93 48.19 -2.75 -
EY 4.62 0.94 -9.28 0.11 -25.47 2.07 -36.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.40 0.40 0.33 0.33 0.34 9.55%

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