[MULPHA] YoY Annualized Quarter 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- -4143.85%
YoY- 70.15%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 815,850 846,398 609,466 664,930 524,860 585,012 670,796 3.31%
PBT -58,322 100,358 -44,332 -186,588 -639,884 453,646 41,168 -
Tax 7,028 5,066 50,874 20,798 122,506 -103,402 18,402 -14.80%
NP -51,294 105,424 6,542 -165,790 -517,378 350,244 59,570 -
-
NP to SH -51,294 109,106 9,838 -165,798 -555,362 353,736 58,540 -
-
Tax Rate - -5.05% - - - 22.79% -44.70% -
Total Cost 867,144 740,974 602,924 830,720 1,042,238 234,768 611,226 5.99%
-
Net Worth 1,917,949 2,365,384 2,373,952 2,246,999 2,735,433 3,044,703 2,021,043 -0.86%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,917,949 2,365,384 2,373,952 2,246,999 2,735,433 3,044,703 2,021,043 -0.86%
NOSH 2,230,173 2,130,976 2,138,695 2,181,552 2,298,683 2,342,079 1,837,312 3.27%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -6.29% 12.46% 1.07% -24.93% -98.57% 59.87% 8.88% -
ROE -2.67% 4.61% 0.41% -7.38% -20.30% 11.62% 2.90% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 36.58 39.72 28.50 30.48 22.83 24.98 36.51 0.03%
EPS -2.30 5.12 0.46 -7.60 -24.16 15.10 3.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 1.11 1.11 1.03 1.19 1.30 1.10 -4.01%
Adjusted Per Share Value based on latest NOSH - 2,179,844
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 262.06 271.87 195.77 213.58 168.59 187.91 215.47 3.31%
EPS -16.48 35.05 3.16 -53.26 -178.39 113.62 18.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.1607 7.5979 7.6254 7.2176 8.7865 9.7799 6.4918 -0.86%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.235 0.36 0.44 0.415 0.41 0.50 0.41 -
P/RPS 0.64 0.91 1.54 1.36 1.80 2.00 1.12 -8.89%
P/EPS -10.22 7.03 95.65 -5.46 -1.70 3.31 12.87 -
EY -9.79 14.22 1.05 -18.31 -58.93 30.21 7.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.32 0.40 0.40 0.34 0.38 0.37 -5.11%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 28/08/14 28/08/13 28/08/12 25/08/11 26/08/10 -
Price 0.225 0.285 0.485 0.415 0.41 0.41 0.40 -
P/RPS 0.62 0.72 1.70 1.36 1.80 1.64 1.10 -9.10%
P/EPS -9.78 5.57 105.43 -5.46 -1.70 2.71 12.55 -
EY -10.22 17.96 0.95 -18.31 -58.93 36.84 7.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.44 0.40 0.34 0.32 0.36 -5.27%

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