[MULPHA] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 74.03%
YoY- 340.91%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 160,833 141,187 261,687 223,510 225,153 139,768 91,024 46.00%
PBT -47,876 417,776 39,112 30,044 13,843 -28,247 -46,239 2.34%
Tax 21,460 1,940 -8,092 -4,437 1,074 3,368 9,439 72.64%
NP -26,416 419,716 31,020 25,607 14,917 -24,879 -36,800 -19.78%
-
NP to SH -26,536 419,377 30,897 25,654 14,741 -25,394 -37,064 -19.92%
-
Tax Rate - -0.46% 20.69% 14.77% -7.76% - - -
Total Cost 187,249 -278,529 230,667 197,903 210,236 164,647 127,824 28.89%
-
Net Worth 3,514,064 3,497,040 3,115,956 3,089,245 2,974,237 2,824,088 2,814,504 15.90%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 3,514,064 3,497,040 3,115,956 3,089,245 2,974,237 2,824,088 2,814,504 15.90%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 319,618 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -16.42% 297.28% 11.85% 11.46% 6.63% -17.80% -40.43% -
ROE -0.76% 11.99% 0.99% 0.83% 0.50% -0.90% -1.32% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 50.89 44.45 82.14 69.96 70.48 43.75 28.49 47.06%
EPS -7.63 132.09 9.72 8.03 4.61 -7.94 -11.61 -24.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.12 11.01 9.78 9.67 9.31 8.84 8.81 16.74%
Adjusted Per Share Value based on latest NOSH - 319,618
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 50.32 44.17 81.87 69.93 70.44 43.73 28.48 45.99%
EPS -8.30 131.21 9.67 8.03 4.61 -7.95 -11.60 -19.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.9946 10.9413 9.749 9.6654 9.3056 8.8358 8.8058 15.90%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.44 2.27 1.90 1.54 1.34 1.42 1.48 -
P/RPS 4.79 5.11 2.31 2.20 1.90 3.25 5.19 -5.19%
P/EPS -29.06 1.72 19.59 19.18 29.04 -17.86 -12.76 72.84%
EY -3.44 58.17 5.10 5.21 3.44 -5.60 -7.84 -42.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.19 0.16 0.14 0.16 0.17 18.69%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 29/11/21 25/08/21 31/05/21 25/02/21 26/11/20 28/08/20 -
Price 2.36 2.46 2.09 1.52 1.32 1.27 1.53 -
P/RPS 4.64 5.53 2.54 2.17 1.87 2.90 5.37 -9.25%
P/EPS -28.10 1.86 21.55 18.93 28.61 -15.98 -13.19 65.33%
EY -3.56 53.67 4.64 5.28 3.50 -6.26 -7.58 -39.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.21 0.16 0.14 0.14 0.17 15.08%

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