[MULPHA] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 88.89%
YoY- 93.21%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 870,146 750,280 774,272 778,244 663,638 612,334 533,182 38.57%
PBT 69,506 25,755 -52,475 -45,147 -271,346 -275,339 -519,095 -
Tax 27,610 32,652 2,904 17,388 -32,464 -22,722 -17,849 -
NP 97,116 58,407 -49,571 -27,759 -303,810 -298,061 -536,944 -
-
NP to SH 90,946 55,562 -53,637 -32,256 -290,394 -280,181 -538,530 -
-
Tax Rate -39.72% -126.78% - - - - - -
Total Cost 773,030 691,873 823,843 806,003 967,448 910,395 1,070,126 -19.47%
-
Net Worth 2,288,138 2,377,563 2,378,437 2,315,116 2,318,690 2,245,239 2,357,499 -1.96%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 2,288,138 2,377,563 2,378,437 2,315,116 2,318,690 2,245,239 2,357,499 -1.96%
NOSH 2,138,446 2,141,949 2,142,736 2,163,659 2,166,999 2,179,844 2,049,999 2.85%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 11.16% 7.78% -6.40% -3.57% -45.78% -48.68% -100.71% -
ROE 3.97% 2.34% -2.26% -1.39% -12.52% -12.48% -22.84% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 40.69 35.03 36.13 35.97 30.62 28.09 26.01 34.72%
EPS 4.25 2.59 -2.50 -1.49 -13.40 -12.85 -26.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.11 1.11 1.07 1.07 1.03 1.15 -4.68%
Adjusted Per Share Value based on latest NOSH - 2,163,659
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 279.50 241.00 248.70 249.98 213.17 196.69 171.26 38.57%
EPS 29.21 17.85 -17.23 -10.36 -93.28 -90.00 -172.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.3497 7.637 7.6398 7.4364 7.4479 7.212 7.5725 -1.96%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.455 0.44 0.415 0.41 0.42 0.415 0.40 -
P/RPS 1.12 1.26 1.15 1.14 1.37 1.48 1.54 -19.11%
P/EPS 10.70 16.96 -16.58 -27.50 -3.13 -3.23 -1.52 -
EY 9.35 5.90 -6.03 -3.64 -31.91 -30.97 -65.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.37 0.38 0.39 0.40 0.35 14.69%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 28/08/14 29/05/14 27/02/14 27/11/13 28/08/13 29/05/13 -
Price 0.405 0.485 0.44 0.42 0.425 0.415 0.465 -
P/RPS 1.00 1.38 1.22 1.17 1.39 1.48 1.79 -32.14%
P/EPS 9.52 18.70 -17.58 -28.17 -3.17 -3.23 -1.77 -
EY 10.50 5.35 -5.69 -3.55 -31.53 -30.97 -56.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.40 0.39 0.40 0.40 0.40 -3.35%

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