[MULPHA] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 32.31%
YoY- 1009.03%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 202,442 888,639 597,278 423,199 163,829 958,682 601,530 -51.58%
PBT -6,763 160,713 84,648 50,179 37,876 112,376 38,584 -
Tax 2,940 2,569 5,140 2,533 1,514 12,183 14,629 -65.65%
NP -3,823 163,282 89,788 52,712 39,390 124,559 53,213 -
-
NP to SH -3,823 165,123 91,629 54,553 41,231 124,148 48,971 -
-
Tax Rate - -1.60% -6.07% -5.05% -4.00% -10.84% -37.91% -
Total Cost 206,265 725,357 507,490 370,487 124,439 834,123 548,317 -47.85%
-
Net Worth 2,506,188 2,560,046 2,477,613 2,365,384 2,328,590 2,367,771 2,278,216 6.55%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 2,506,188 2,560,046 2,477,613 2,365,384 2,328,590 2,367,771 2,278,216 6.55%
NOSH 2,123,888 2,133,372 2,135,874 2,130,976 2,136,321 2,133,127 2,129,173 -0.16%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -1.89% 18.37% 15.03% 12.46% 24.04% 12.99% 8.85% -
ROE -0.15% 6.45% 3.70% 2.31% 1.77% 5.24% 2.15% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 9.53 41.65 27.96 19.86 7.67 44.94 28.25 -51.50%
EPS -0.18 7.74 4.29 2.56 1.93 5.82 2.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.20 1.16 1.11 1.09 1.11 1.07 6.73%
Adjusted Per Share Value based on latest NOSH - 2,148,709
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 63.34 278.03 186.87 132.41 51.26 299.95 188.20 -51.58%
EPS -1.20 51.66 28.67 17.07 12.90 38.84 15.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.8412 8.0097 7.7518 7.4007 7.2855 7.4081 7.1279 6.55%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.30 0.26 0.30 0.36 0.39 0.37 0.455 -
P/RPS 3.15 0.62 1.07 1.81 5.09 0.82 1.61 56.36%
P/EPS -166.67 3.36 6.99 14.06 20.21 6.36 19.78 -
EY -0.60 29.77 14.30 7.11 4.95 15.73 5.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.26 0.32 0.36 0.33 0.43 -30.31%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 25/02/16 26/11/15 27/08/15 29/05/15 27/02/15 28/11/14 -
Price 0.26 0.275 0.275 0.285 0.37 0.38 0.405 -
P/RPS 2.73 0.66 0.98 1.44 4.82 0.85 1.43 53.83%
P/EPS -144.44 3.55 6.41 11.13 19.17 6.53 17.61 -
EY -0.69 28.15 15.60 8.98 5.22 15.32 5.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.24 0.26 0.34 0.34 0.38 -30.51%

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