[MULPHA] YoY 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- -8287.71%
YoY- 75.48%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
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 205,483 259,370 179,000 202,992 123,840 140,250 187,816 1.50%
PBT -22,398 12,303 -4,199 -82,429 -326,185 -11,570 -22,984 -0.42%
Tax 574 1,019 28,649 -1,099 3,774 8,401 3,681 -26.61%
NP -21,824 13,322 24,450 -83,528 -322,411 -3,169 -19,303 2.06%
-
NP to SH -21,824 13,322 25,275 -83,924 -342,273 -1,868 -18,987 2.34%
-
Tax Rate - -8.28% - - - - - -
Total Cost 227,307 246,048 154,550 286,520 446,251 143,419 207,119 1.56%
-
Net Worth 1,934,911 2,385,067 2,377,563 2,245,239 2,735,425 3,067,999 2,019,087 -0.70%
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 1,934,911 2,385,067 2,377,563 2,245,239 2,735,425 3,067,999 2,019,087 -0.70%
NOSH 2,249,896 2,148,709 2,141,949 2,179,844 2,298,676 2,360,000 1,835,534 3.44%
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 -10.62% 5.14% 13.66% -41.15% -260.34% -2.26% -10.28% -
ROE -1.13% 0.56% 1.06% -3.74% -12.51% -0.06% -0.94% -
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 9.13 12.07 8.36 9.31 5.39 5.94 10.23 -1.87%
EPS -0.97 0.62 1.18 -3.85 -14.89 -0.08 -1.04 -1.15%
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 64.29 81.15 56.00 63.51 38.75 43.88 58.76 1.50%
EPS -6.83 4.17 7.91 -26.26 -107.09 -0.58 -5.94 2.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.0538 7.4622 7.4388 7.0248 8.5584 9.599 6.3172 -0.70%
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 2.57 2.98 5.27 4.46 7.61 8.41 4.01 -7.14%
P/EPS -24.23 58.06 37.29 -10.78 -2.75 -631.69 -39.64 -7.86%
EY -4.13 1.72 2.68 -9.28 -36.32 -0.16 -2.52 8.57%
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 2.46 2.36 5.80 4.46 7.61 6.90 3.91 -7.42%
P/EPS -23.20 45.97 41.10 -10.78 -2.75 -517.99 -38.67 -8.15%
EY -4.31 2.18 2.43 -9.28 -36.32 -0.19 -2.59 8.85%
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