[MULPHA] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -66.79%
YoY- 302.55%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 181,823 309,273 202,442 163,829 127,354 131,326 138,590 4.62%
PBT 36,557 7,403 -6,763 37,876 -17,417 -10,089 6,243 34.23%
Tax -4,333 -8,553 2,940 1,514 -3,762 10,722 57,479 -
NP 32,224 -1,150 -3,823 39,390 -21,179 633 63,722 -10.73%
-
NP to SH 32,430 -1,150 -3,823 41,231 -20,356 1,025 64,592 -10.84%
-
Tax Rate 11.85% 115.53% - -4.00% - - -920.70% -
Total Cost 149,599 310,423 206,265 124,439 148,533 130,693 74,868 12.22%
-
Net Worth 3,188,350 3,068,344 2,506,188 2,328,590 2,378,437 2,357,499 3,055,965 0.70%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 3,188,350 3,068,344 2,506,188 2,328,590 2,378,437 2,357,499 3,055,965 0.70%
NOSH 319,618 3,196,192 2,123,888 2,136,321 2,142,736 2,049,999 2,315,125 -28.09%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 17.72% -0.37% -1.89% 24.04% -16.63% 0.48% 45.98% -
ROE 1.02% -0.04% -0.15% 1.77% -0.86% 0.04% 2.11% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 56.91 9.68 9.53 7.67 5.94 6.41 5.99 45.50%
EPS 10.15 -0.04 -0.18 1.93 -0.95 0.05 2.79 24.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.98 0.96 1.18 1.09 1.11 1.15 1.32 40.07%
Adjusted Per Share Value based on latest NOSH - 2,136,321
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 56.89 96.76 63.34 51.26 39.85 41.09 43.36 4.62%
EPS 10.15 -0.36 -1.20 12.90 -6.37 0.32 20.21 -10.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.9755 9.60 7.8412 7.2855 7.4415 7.376 9.5613 0.70%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.14 0.255 0.30 0.39 0.415 0.40 0.42 -
P/RPS 3.76 2.64 3.15 5.09 6.98 6.24 7.02 -9.87%
P/EPS 21.08 -708.72 -166.67 20.21 -43.68 800.00 15.05 5.77%
EY 4.74 -0.14 -0.60 4.95 -2.29 0.13 6.64 -5.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.27 0.25 0.36 0.37 0.35 0.32 -6.77%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 30/05/17 27/05/16 29/05/15 29/05/14 29/05/13 28/05/12 -
Price 2.25 0.24 0.26 0.37 0.44 0.465 0.41 -
P/RPS 3.95 2.48 2.73 4.82 7.40 7.26 6.85 -8.76%
P/EPS 22.17 -667.03 -144.44 19.17 -46.32 930.00 14.70 7.08%
EY 4.51 -0.15 -0.69 5.22 -2.16 0.11 6.80 -6.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.22 0.34 0.40 0.40 0.31 -4.85%

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