[MULPHA] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -101.43%
YoY- 69.92%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 387,282 270,845 202,615 309,273 533,915 334,685 205,483 52.40%
PBT 290,228 64,347 90,237 7,403 74,928 -37,864 -22,398 -
Tax -61,810 -17,609 4,946 -8,553 5,386 -3 574 -
NP 228,418 46,738 95,183 -1,150 80,314 -37,867 -21,824 -
-
NP to SH 228,566 46,716 95,183 -1,150 80,314 -37,867 -21,824 -
-
Tax Rate 21.30% 27.37% -5.48% 115.53% -7.19% - - -
Total Cost 158,864 224,107 107,432 310,423 453,601 372,552 227,307 -21.19%
-
Net Worth 3,316,140 3,207,528 3,161,022 3,068,344 2,483,968 2,800,248 1,934,911 43.07%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 3,316,140 3,207,528 3,161,022 3,068,344 2,483,968 2,800,248 1,934,911 43.07%
NOSH 319,618 319,618 319,618 3,196,192 3,196,192 3,182,100 2,249,896 -72.67%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 58.98% 17.26% 46.98% -0.37% 15.04% -11.31% -10.62% -
ROE 6.89% 1.46% 3.01% -0.04% 3.23% -1.35% -1.13% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 121.22 84.78 63.39 9.68 19.99 10.52 9.13 458.07%
EPS 71.54 14.64 29.78 -0.04 2.97 -1.19 -0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.38 10.04 9.89 0.96 0.93 0.88 0.86 423.79%
Adjusted Per Share Value based on latest NOSH - 3,196,192
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 124.40 87.00 65.08 99.34 171.50 107.50 66.00 52.41%
EPS 73.42 15.01 30.57 -0.37 25.80 -12.16 -7.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.6518 10.3029 10.1535 9.8559 7.9788 8.9947 6.2151 43.07%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.59 2.43 2.19 0.255 0.225 0.205 0.235 -
P/RPS 2.14 2.87 3.45 2.64 1.13 1.95 2.57 -11.46%
P/EPS 3.62 16.62 7.35 -708.72 7.48 -17.23 -24.23 -
EY 27.62 6.02 13.60 -0.14 13.36 -5.80 -4.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.22 0.27 0.24 0.23 0.27 -4.98%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 29/08/17 30/05/17 28/02/17 29/11/16 29/08/16 -
Price 2.40 2.56 2.40 0.24 0.24 0.205 0.225 -
P/RPS 1.98 3.02 3.79 2.48 1.20 1.95 2.46 -13.43%
P/EPS 3.35 17.51 8.06 -667.03 7.98 -17.23 -23.20 -
EY 29.81 5.71 12.41 -0.15 12.53 -5.80 -4.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.24 0.25 0.26 0.23 0.26 -7.82%

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