[MULPHA] YoY 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- 224.16%
YoY- 130.12%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 202,615 205,483 259,370 179,000 202,992 123,840 140,250 6.31%
PBT 90,237 -22,398 12,303 -4,199 -82,429 -326,185 -11,570 -
Tax 4,946 574 1,019 28,649 -1,099 3,774 8,401 -8.44%
NP 95,183 -21,824 13,322 24,450 -83,528 -322,411 -3,169 -
-
NP to SH 95,183 -21,824 13,322 25,275 -83,924 -342,273 -1,868 -
-
Tax Rate -5.48% - -8.28% - - - - -
Total Cost 107,432 227,307 246,048 154,550 286,520 446,251 143,419 -4.69%
-
Net Worth 3,161,022 1,934,911 2,385,067 2,377,563 2,245,239 2,735,425 3,067,999 0.49%
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 1,934,911 2,385,067 2,377,563 2,245,239 2,735,425 3,067,999 0.49%
NOSH 319,618 2,249,896 2,148,709 2,141,949 2,179,844 2,298,676 2,360,000 -28.31%
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 46.98% -10.62% 5.14% 13.66% -41.15% -260.34% -2.26% -
ROE 3.01% -1.13% 0.56% 1.06% -3.74% -12.51% -0.06% -
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 63.39 9.13 12.07 8.36 9.31 5.39 5.94 48.32%
EPS 29.78 -0.97 0.62 1.18 -3.85 -14.89 -0.08 -
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 65.08 66.00 83.31 57.50 65.20 39.78 45.05 6.31%
EPS 30.57 -7.01 4.28 8.12 -26.96 -109.94 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.1535 6.2151 7.6611 7.637 7.212 8.7865 9.8548 0.49%
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 3.45 2.57 2.98 5.27 4.46 7.61 8.41 -13.78%
P/EPS 7.35 -24.23 58.06 37.29 -10.78 -2.75 -631.69 -
EY 13.60 -4.13 1.72 2.68 -9.28 -36.32 -0.16 -
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 3.79 2.46 2.36 5.80 4.46 7.61 6.90 -9.49%
P/EPS 8.06 -23.20 45.97 41.10 -10.78 -2.75 -517.99 -
EY 12.41 -4.31 2.18 2.43 -9.28 -36.32 -0.19 -
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