[MULPHA] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 110.33%
YoY- -54.09%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 179,000 127,354 266,995 176,931 202,992 131,326 152,389 11.35%
PBT -4,199 -17,417 30,372 16,999 -82,429 -10,089 -195,827 -92.33%
Tax 28,649 -3,762 13,531 -5,766 -1,099 10,722 -36,321 -
NP 24,450 -21,179 43,903 11,233 -83,528 633 -232,148 -
-
NP to SH 25,275 -20,356 41,975 8,668 -83,924 1,025 -216,163 -
-
Tax Rate - - -44.55% 33.92% - - - -
Total Cost 154,550 148,533 223,092 165,698 286,520 130,693 384,537 -45.62%
-
Net Worth 2,377,563 2,378,437 2,315,116 2,318,690 2,245,239 2,357,499 2,557,740 -4.76%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 2,377,563 2,378,437 2,315,116 2,318,690 2,245,239 2,357,499 2,557,740 -4.76%
NOSH 2,141,949 2,142,736 2,163,659 2,166,999 2,179,844 2,049,999 2,263,486 -3.62%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.66% -16.63% 16.44% 6.35% -41.15% 0.48% -152.34% -
ROE 1.06% -0.86% 1.81% 0.37% -3.74% 0.04% -8.45% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.36 5.94 12.34 8.16 9.31 6.41 6.73 15.60%
EPS 1.18 -0.95 1.94 0.40 -3.85 0.05 -9.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.11 1.07 1.07 1.03 1.15 1.13 -1.18%
Adjusted Per Share Value based on latest NOSH - 2,166,999
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 56.00 39.85 83.54 55.36 63.51 41.09 47.68 11.35%
EPS 7.91 -6.37 13.13 2.71 -26.26 0.32 -67.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.4388 7.4415 7.2434 7.2546 7.0248 7.376 8.0025 -4.76%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.44 0.415 0.41 0.42 0.415 0.40 0.39 -
P/RPS 5.27 6.98 3.32 5.14 4.46 6.24 5.79 -6.09%
P/EPS 37.29 -43.68 21.13 105.00 -10.78 800.00 -4.08 -
EY 2.68 -2.29 4.73 0.95 -9.28 0.13 -24.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.38 0.39 0.40 0.35 0.35 9.33%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 27/11/13 28/08/13 29/05/13 27/02/13 -
Price 0.485 0.44 0.42 0.425 0.415 0.465 0.375 -
P/RPS 5.80 7.40 3.40 5.21 4.46 7.26 5.57 2.74%
P/EPS 41.10 -46.32 21.65 106.25 -10.78 930.00 -3.93 -
EY 2.43 -2.16 4.62 0.94 -9.28 0.11 -25.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.39 0.40 0.40 0.40 0.33 21.20%

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