[MULPHA] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 100.86%
YoY- -98.41%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 809,768 655,316 509,416 525,304 554,360 609,024 590,328 5.40%
PBT -27,052 151,504 -69,668 -40,356 24,972 953,572 174,272 -
Tax 11,760 6,056 -15,048 42,888 229,916 -240,408 22,080 -9.95%
NP -15,292 157,560 -84,716 2,532 254,888 713,164 196,352 -
-
NP to SH -15,292 164,924 -81,424 4,100 258,368 714,944 193,028 -
-
Tax Rate - -4.00% - - -920.70% 25.21% -12.67% -
Total Cost 825,060 497,756 594,132 522,772 299,472 -104,140 393,976 13.09%
-
Net Worth 2,506,188 2,328,590 2,378,437 2,357,499 3,055,965 2,673,357 1,498,167 8.94%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,506,188 2,328,590 2,378,437 2,357,499 3,055,965 2,673,357 1,498,167 8.94%
NOSH 2,123,888 2,136,321 2,142,736 2,049,999 2,315,125 2,105,005 1,291,524 8.63%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -1.89% 24.04% -16.63% 0.48% 45.98% 117.10% 33.26% -
ROE -0.61% 7.08% -3.42% 0.17% 8.45% 26.74% 12.88% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 38.13 30.67 23.77 25.62 23.95 28.93 45.71 -2.97%
EPS -0.72 7.72 -3.80 0.20 11.16 33.96 14.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.09 1.11 1.15 1.32 1.27 1.16 0.28%
Adjusted Per Share Value based on latest NOSH - 2,049,999
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 260.11 210.49 163.63 168.73 178.07 195.63 189.62 5.40%
EPS -4.91 52.98 -26.15 1.32 82.99 229.65 62.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.0502 7.4797 7.6398 7.5725 9.8161 8.5871 4.8123 8.94%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.30 0.39 0.415 0.40 0.42 0.53 0.47 -
P/RPS 0.79 1.27 1.75 1.56 1.75 1.83 1.03 -4.32%
P/EPS -41.67 5.05 -10.92 200.00 3.76 1.56 3.14 -
EY -2.40 19.79 -9.16 0.50 26.57 64.08 31.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.36 0.37 0.35 0.32 0.42 0.41 -7.90%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 29/05/15 29/05/14 29/05/13 28/05/12 20/05/11 20/05/10 -
Price 0.26 0.37 0.44 0.465 0.41 0.51 0.43 -
P/RPS 0.68 1.21 1.85 1.81 1.71 1.76 0.94 -5.24%
P/EPS -36.11 4.79 -11.58 232.50 3.67 1.50 2.88 -
EY -2.77 20.86 -8.64 0.43 27.22 66.60 34.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.34 0.40 0.40 0.31 0.40 0.37 -8.29%

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