[MULPHA] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -33.84%
YoY- 1009.03%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 683,620 1,023,776 815,850 846,398 609,466 664,930 524,860 4.50%
PBT 292,686 195,280 -58,322 100,358 -44,332 -186,588 -639,884 -
Tax 154 -7,214 7,028 5,066 50,874 20,798 122,506 -67.13%
NP 292,840 188,066 -51,294 105,424 6,542 -165,790 -517,378 -
-
NP to SH 292,888 188,066 -51,294 109,106 9,838 -165,798 -555,362 -
-
Tax Rate -0.05% 3.69% - -5.05% - - - -
Total Cost 390,780 835,710 867,144 740,974 602,924 830,720 1,042,238 -15.07%
-
Net Worth 3,261,758 3,161,022 1,917,949 2,365,384 2,373,952 2,246,999 2,735,433 2.97%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 3,261,758 3,161,022 1,917,949 2,365,384 2,373,952 2,246,999 2,735,433 2.97%
NOSH 319,618 319,618 2,230,173 2,130,976 2,138,695 2,181,552 2,298,683 -28.01%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 42.84% 18.37% -6.29% 12.46% 1.07% -24.93% -98.57% -
ROE 8.98% 5.95% -2.67% 4.61% 0.41% -7.38% -20.30% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 213.99 320.31 36.58 39.72 28.50 30.48 22.83 45.18%
EPS 91.68 58.84 -2.30 5.12 0.46 -7.60 -24.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.21 9.89 0.86 1.11 1.11 1.03 1.19 43.05%
Adjusted Per Share Value based on latest NOSH - 2,148,709
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 213.89 320.31 255.26 264.82 190.69 208.04 164.21 4.50%
EPS 91.64 58.84 -16.05 34.14 3.08 -51.87 -173.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.2052 9.89 6.0008 7.4007 7.4275 7.0303 8.5584 2.97%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.17 2.19 0.235 0.36 0.44 0.415 0.41 -
P/RPS 1.01 0.68 0.64 0.91 1.54 1.36 1.80 -9.17%
P/EPS 2.37 3.72 -10.22 7.03 95.65 -5.46 -1.70 -
EY 42.25 26.87 -9.79 14.22 1.05 -18.31 -58.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.27 0.32 0.40 0.40 0.34 -7.71%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 29/08/17 29/08/16 27/08/15 28/08/14 28/08/13 28/08/12 -
Price 2.11 2.40 0.225 0.285 0.485 0.415 0.41 -
P/RPS 0.99 0.75 0.62 0.72 1.70 1.36 1.80 -9.47%
P/EPS 2.30 4.08 -9.78 5.57 105.43 -5.46 -1.70 -
EY 43.45 24.52 -10.22 17.96 0.95 -18.31 -58.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.26 0.26 0.44 0.40 0.34 -7.71%

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