[MULPHA] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -105.2%
YoY- -109.27%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 533,915 334,685 205,483 202,442 291,361 174,079 259,370 61.46%
PBT 74,928 -37,864 -22,398 -6,763 76,065 34,469 12,303 231.67%
Tax 5,386 -3 574 2,940 -2,571 2,607 1,019 201.90%
NP 80,314 -37,867 -21,824 -3,823 73,494 37,076 13,322 229.44%
-
NP to SH 80,314 -37,867 -21,824 -3,823 73,494 37,076 13,322 229.44%
-
Tax Rate -7.19% - - - 3.38% -7.56% -8.28% -
Total Cost 453,601 372,552 227,307 206,265 217,867 137,003 246,048 50.07%
-
Net Worth 2,483,968 2,800,248 1,934,911 2,506,188 2,563,744 2,205,546 2,385,067 2.73%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 2,483,968 2,800,248 1,934,911 2,506,188 2,563,744 2,205,546 2,385,067 2.73%
NOSH 3,196,192 3,182,100 2,249,896 2,123,888 2,136,453 1,901,333 2,148,709 30.15%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 15.04% -11.31% -10.62% -1.89% 25.22% 21.30% 5.14% -
ROE 3.23% -1.35% -1.13% -0.15% 2.87% 1.68% 0.56% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 19.99 10.52 9.13 9.53 13.64 9.16 12.07 39.76%
EPS 2.97 -1.19 -0.97 -0.18 3.44 1.95 0.62 182.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.88 0.86 1.18 1.20 1.16 1.11 -11.07%
Adjusted Per Share Value based on latest NOSH - 2,123,888
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 167.05 104.71 64.29 63.34 91.16 54.46 81.15 61.46%
EPS 25.13 -11.85 -6.83 -1.20 22.99 11.60 4.17 229.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.7717 8.7612 6.0538 7.8412 8.0213 6.9006 7.4622 2.73%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.225 0.205 0.235 0.30 0.26 0.30 0.36 -
P/RPS 1.13 1.95 2.57 3.15 1.91 3.28 2.98 -47.45%
P/EPS 7.48 -17.23 -24.23 -166.67 7.56 15.38 58.06 -74.33%
EY 13.36 -5.80 -4.13 -0.60 13.23 6.50 1.72 289.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.27 0.25 0.22 0.26 0.32 -17.37%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 29/08/16 27/05/16 25/02/16 26/11/15 27/08/15 -
Price 0.24 0.205 0.225 0.26 0.275 0.275 0.285 -
P/RPS 1.20 1.95 2.46 2.73 2.02 3.00 2.36 -36.16%
P/EPS 7.98 -17.23 -23.20 -144.44 7.99 14.10 45.97 -68.71%
EY 12.53 -5.80 -4.31 -0.69 12.51 7.09 2.18 219.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.26 0.22 0.23 0.24 0.26 0.00%

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