[MULPHA] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -148.5%
YoY- -2085.95%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 357,152 296,797 179,000 127,354 266,995 176,931 202,992 45.59%
PBT 73,792 60,750 -4,199 -17,417 30,372 16,999 -82,429 -
Tax -2,446 -10,808 28,649 -3,762 13,531 -5,766 -1,099 70.21%
NP 71,346 49,942 24,450 -21,179 43,903 11,233 -83,528 -
-
NP to SH 75,177 44,052 25,275 -20,356 41,975 8,668 -83,924 -
-
Tax Rate 3.31% 17.79% - - -44.55% 33.92% - -
Total Cost 285,806 246,855 154,550 148,533 223,092 165,698 286,520 -0.16%
-
Net Worth 2,370,638 2,288,138 2,377,563 2,378,437 2,315,116 2,318,690 2,245,239 3.67%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 2,370,638 2,288,138 2,377,563 2,378,437 2,315,116 2,318,690 2,245,239 3.67%
NOSH 2,135,710 2,138,446 2,141,949 2,142,736 2,163,659 2,166,999 2,179,844 -1.35%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 19.98% 16.83% 13.66% -16.63% 16.44% 6.35% -41.15% -
ROE 3.17% 1.93% 1.06% -0.86% 1.81% 0.37% -3.74% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 16.72 13.88 8.36 5.94 12.34 8.16 9.31 47.59%
EPS 3.52 2.06 1.18 -0.95 1.94 0.40 -3.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.07 1.11 1.11 1.07 1.07 1.03 5.09%
Adjusted Per Share Value based on latest NOSH - 2,142,736
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 111.74 92.86 56.00 39.85 83.54 55.36 63.51 45.58%
EPS 23.52 13.78 7.91 -6.37 13.13 2.71 -26.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.4171 7.159 7.4388 7.4415 7.2434 7.2546 7.0248 3.67%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.37 0.455 0.44 0.415 0.41 0.42 0.415 -
P/RPS 2.21 3.28 5.27 6.98 3.32 5.14 4.46 -37.30%
P/EPS 10.51 22.09 37.29 -43.68 21.13 105.00 -10.78 -
EY 9.51 4.53 2.68 -2.29 4.73 0.95 -9.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.43 0.40 0.37 0.38 0.39 0.40 -12.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 28/08/14 29/05/14 27/02/14 27/11/13 28/08/13 -
Price 0.38 0.405 0.485 0.44 0.42 0.425 0.415 -
P/RPS 2.27 2.92 5.80 7.40 3.40 5.21 4.46 -36.17%
P/EPS 10.80 19.66 41.10 -46.32 21.65 106.25 -10.78 -
EY 9.26 5.09 2.43 -2.16 4.62 0.94 -9.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.44 0.40 0.39 0.40 0.40 -10.24%

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