[MULPHA] QoQ Quarter Result on 30-Jun-2016 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -470.86%
YoY- -263.82%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 309,273 533,915 334,685 205,483 202,442 291,361 174,079 46.63%
PBT 7,403 74,928 -37,864 -22,398 -6,763 76,065 34,469 -64.10%
Tax -8,553 5,386 -3 574 2,940 -2,571 2,607 -
NP -1,150 80,314 -37,867 -21,824 -3,823 73,494 37,076 -
-
NP to SH -1,150 80,314 -37,867 -21,824 -3,823 73,494 37,076 -
-
Tax Rate 115.53% -7.19% - - - 3.38% -7.56% -
Total Cost 310,423 453,601 372,552 227,307 206,265 217,867 137,003 72.42%
-
Net Worth 3,068,344 2,483,968 2,800,248 1,934,911 2,506,188 2,563,744 2,205,546 24.59%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 3,068,344 2,483,968 2,800,248 1,934,911 2,506,188 2,563,744 2,205,546 24.59%
NOSH 3,196,192 3,196,192 3,182,100 2,249,896 2,123,888 2,136,453 1,901,333 41.33%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -0.37% 15.04% -11.31% -10.62% -1.89% 25.22% 21.30% -
ROE -0.04% 3.23% -1.35% -1.13% -0.15% 2.87% 1.68% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 9.68 19.99 10.52 9.13 9.53 13.64 9.16 3.74%
EPS -0.04 2.97 -1.19 -0.97 -0.18 3.44 1.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.93 0.88 0.86 1.18 1.20 1.16 -11.84%
Adjusted Per Share Value based on latest NOSH - 2,249,896
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 99.34 171.50 107.50 66.00 65.03 93.59 55.92 46.62%
EPS -0.37 25.80 -12.16 -7.01 -1.23 23.61 11.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.8559 7.9788 8.9947 6.2151 8.0502 8.235 7.0845 24.59%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.255 0.225 0.205 0.235 0.30 0.26 0.30 -
P/RPS 2.64 1.13 1.95 2.57 3.15 1.91 3.28 -13.46%
P/EPS -708.72 7.48 -17.23 -24.23 -166.67 7.56 15.38 -
EY -0.14 13.36 -5.80 -4.13 -0.60 13.23 6.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.24 0.23 0.27 0.25 0.22 0.26 2.54%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 28/02/17 29/11/16 29/08/16 27/05/16 25/02/16 26/11/15 -
Price 0.24 0.24 0.205 0.225 0.26 0.275 0.275 -
P/RPS 2.48 1.20 1.95 2.46 2.73 2.02 3.00 -11.90%
P/EPS -667.03 7.98 -17.23 -23.20 -144.44 7.99 14.10 -
EY -0.15 12.53 -5.80 -4.31 -0.69 12.51 7.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.23 0.26 0.22 0.23 0.24 2.75%

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