[MULPHA] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 47.97%
YoY- -1.65%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 774,272 778,244 663,638 612,334 533,182 540,446 574,053 22.09%
PBT -52,475 -45,147 -271,346 -275,339 -519,095 -502,763 -367,483 -72.71%
Tax 2,904 17,388 -32,464 -22,722 -17,849 28,908 125,912 -91.91%
NP -49,571 -27,759 -303,810 -298,061 -536,944 -473,855 -241,571 -65.24%
-
NP to SH -53,637 -32,256 -290,394 -280,181 -538,530 -474,963 -258,220 -64.95%
-
Tax Rate - - - - - - - -
Total Cost 823,843 806,003 967,448 910,395 1,070,126 1,014,301 815,624 0.67%
-
Net Worth 2,378,437 2,315,116 2,318,690 2,245,239 2,357,499 2,557,740 2,729,783 -8.78%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 2,378,437 2,315,116 2,318,690 2,245,239 2,357,499 2,557,740 2,729,783 -8.78%
NOSH 2,142,736 2,163,659 2,166,999 2,179,844 2,049,999 2,263,486 2,274,819 -3.91%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -6.40% -3.57% -45.78% -48.68% -100.71% -87.68% -42.08% -
ROE -2.26% -1.39% -12.52% -12.48% -22.84% -18.57% -9.46% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 36.13 35.97 30.62 28.09 26.01 23.88 25.24 27.04%
EPS -2.50 -1.49 -13.40 -12.85 -26.27 -20.98 -11.35 -63.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.07 1.07 1.03 1.15 1.13 1.20 -5.06%
Adjusted Per Share Value based on latest NOSH - 2,179,844
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 242.25 243.49 207.63 191.58 166.82 169.09 179.61 22.09%
EPS -16.78 -10.09 -90.86 -87.66 -168.49 -148.60 -80.79 -64.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.4415 7.2434 7.2546 7.0248 7.376 8.0025 8.5408 -8.78%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.415 0.41 0.42 0.415 0.40 0.39 0.40 -
P/RPS 1.15 1.14 1.37 1.48 1.54 1.63 1.59 -19.44%
P/EPS -16.58 -27.50 -3.13 -3.23 -1.52 -1.86 -3.52 181.25%
EY -6.03 -3.64 -31.91 -30.97 -65.67 -53.80 -28.38 -64.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.39 0.40 0.35 0.35 0.33 7.93%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 27/11/13 28/08/13 29/05/13 27/02/13 22/11/12 -
Price 0.44 0.42 0.425 0.415 0.465 0.375 0.40 -
P/RPS 1.22 1.17 1.39 1.48 1.79 1.57 1.59 -16.20%
P/EPS -17.58 -28.17 -3.17 -3.23 -1.77 -1.79 -3.52 192.46%
EY -5.69 -3.55 -31.53 -30.97 -56.49 -55.96 -28.38 -65.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.40 0.40 0.40 0.33 0.33 13.69%

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