[MULPHA] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -529.9%
YoY- -257.0%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 423,199 304,733 332,465 262,430 292,506 335,398 300,564 5.86%
PBT 50,179 -22,166 -93,294 -319,942 226,823 20,584 -98,971 -
Tax 2,533 25,437 10,399 61,253 -51,701 9,201 19,078 -28.56%
NP 52,712 3,271 -82,895 -258,689 175,122 29,785 -79,893 -
-
NP to SH 54,553 4,919 -82,899 -277,681 176,868 29,270 -91,874 -
-
Tax Rate -5.05% - - - 22.79% -44.70% - -
Total Cost 370,487 301,462 415,360 521,119 117,384 305,613 380,457 -0.44%
-
Net Worth 2,365,384 2,373,952 2,246,999 2,735,433 3,044,703 2,021,043 2,061,275 2.31%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 2,365,384 2,373,952 2,246,999 2,735,433 3,044,703 2,021,043 2,061,275 2.31%
NOSH 2,130,976 2,138,695 2,181,552 2,298,683 2,342,079 1,837,312 1,177,871 10.38%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 12.46% 1.07% -24.93% -98.57% 59.87% 8.88% -26.58% -
ROE 2.31% 0.21% -3.69% -10.15% 5.81% 1.45% -4.46% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 19.86 14.25 15.24 11.42 12.49 18.25 25.52 -4.09%
EPS 2.56 0.23 -3.80 -12.08 7.55 1.59 -7.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.11 1.03 1.19 1.30 1.10 1.75 -7.30%
Adjusted Per Share Value based on latest NOSH - 2,298,676
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 132.41 95.34 104.02 82.11 91.52 104.94 94.04 5.86%
EPS 17.07 1.54 -25.94 -86.88 55.34 9.16 -28.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.4007 7.4275 7.0303 8.5584 9.5261 6.3233 6.4492 2.31%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.36 0.44 0.415 0.41 0.50 0.41 0.54 -
P/RPS 1.81 3.09 2.72 3.59 4.00 2.25 2.12 -2.59%
P/EPS 14.06 191.30 -10.92 -3.39 6.62 25.74 -6.92 -
EY 7.11 0.52 -9.16 -29.46 15.10 3.89 -14.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.40 0.40 0.34 0.38 0.37 0.31 0.53%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 28/08/13 28/08/12 25/08/11 26/08/10 21/08/09 -
Price 0.285 0.485 0.415 0.41 0.41 0.40 0.50 -
P/RPS 1.44 3.40 2.72 3.59 3.28 2.19 1.96 -5.00%
P/EPS 11.13 210.87 -10.92 -3.39 5.43 25.11 -6.41 -
EY 8.98 0.47 -9.16 -29.46 18.42 3.98 -15.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.44 0.40 0.34 0.32 0.36 0.29 -1.80%

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