[MULPHA] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 124.16%
YoY- 105.93%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 511,888 407,925 423,199 304,733 332,465 262,430 292,506 9.76%
PBT 97,640 -29,161 50,179 -22,166 -93,294 -319,942 226,823 -13.09%
Tax -3,607 3,514 2,533 25,437 10,399 61,253 -51,701 -35.81%
NP 94,033 -25,647 52,712 3,271 -82,895 -258,689 175,122 -9.83%
-
NP to SH 94,033 -25,647 54,553 4,919 -82,899 -277,681 176,868 -9.98%
-
Tax Rate 3.69% - -5.05% - - - 22.79% -
Total Cost 417,855 433,572 370,487 301,462 415,360 521,119 117,384 23.54%
-
Net Worth 3,161,022 1,917,949 2,365,384 2,373,952 2,246,999 2,735,433 3,044,703 0.62%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 3,161,022 1,917,949 2,365,384 2,373,952 2,246,999 2,735,433 3,044,703 0.62%
NOSH 319,618 2,230,173 2,130,976 2,138,695 2,181,552 2,298,683 2,342,079 -28.22%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 18.37% -6.29% 12.46% 1.07% -24.93% -98.57% 59.87% -
ROE 2.97% -1.34% 2.31% 0.21% -3.69% -10.15% 5.81% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 160.16 18.29 19.86 14.25 15.24 11.42 12.49 52.93%
EPS 29.42 -1.15 2.56 0.23 -3.80 -12.08 7.55 25.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.89 0.86 1.11 1.11 1.03 1.19 1.30 40.19%
Adjusted Per Share Value based on latest NOSH - 2,141,949
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 160.16 127.63 132.41 95.34 104.02 82.11 91.52 9.76%
EPS 29.42 -8.02 17.07 1.54 -25.94 -86.88 55.34 -9.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.89 6.0008 7.4007 7.4275 7.0303 8.5584 9.5261 0.62%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.19 0.235 0.36 0.44 0.415 0.41 0.50 -
P/RPS 1.37 1.28 1.81 3.09 2.72 3.59 4.00 -16.34%
P/EPS 7.44 -20.43 14.06 191.30 -10.92 -3.39 6.62 1.96%
EY 13.43 -4.89 7.11 0.52 -9.16 -29.46 15.10 -1.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.27 0.32 0.40 0.40 0.34 0.38 -8.69%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 29/08/16 27/08/15 28/08/14 28/08/13 28/08/12 25/08/11 -
Price 2.40 0.225 0.285 0.485 0.415 0.41 0.41 -
P/RPS 1.50 1.23 1.44 3.40 2.72 3.59 3.28 -12.21%
P/EPS 8.16 -19.57 11.13 210.87 -10.92 -3.39 5.43 7.01%
EY 12.26 -5.11 8.98 0.47 -9.16 -29.46 18.42 -6.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.26 0.44 0.40 0.34 0.32 -4.67%

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