[MULPHA] YoY Cumulative 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- 100.22%
YoY- -98.41%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 202,442 163,829 127,354 131,326 138,590 152,256 147,582 5.40%
PBT -6,763 37,876 -17,417 -10,089 6,243 238,393 43,568 -
Tax 2,940 1,514 -3,762 10,722 57,479 -60,102 5,520 -9.95%
NP -3,823 39,390 -21,179 633 63,722 178,291 49,088 -
-
NP to SH -3,823 41,231 -20,356 1,025 64,592 178,736 48,257 -
-
Tax Rate - -4.00% - - -920.70% 25.21% -12.67% -
Total Cost 206,265 124,439 148,533 130,693 74,868 -26,035 98,494 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 -0.15% 1.77% -0.86% 0.04% 2.11% 6.69% 3.22% -
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 9.53 7.67 5.94 6.41 5.99 7.23 11.43 -2.98%
EPS -0.18 1.93 -0.95 0.05 2.79 8.49 3.73 -
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 65.03 52.62 40.91 42.18 44.52 48.91 47.40 5.40%
EPS -1.23 13.24 -6.54 0.33 20.75 57.41 15.50 -
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 3.15 5.09 6.98 6.24 7.02 7.33 4.11 -4.33%
P/EPS -166.67 20.21 -43.68 800.00 15.05 6.24 12.58 -
EY -0.60 4.95 -2.29 0.13 6.64 16.02 7.95 -
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 2.73 4.82 7.40 7.26 6.85 7.05 3.76 -5.19%
P/EPS -144.44 19.17 -46.32 930.00 14.70 6.01 11.51 -
EY -0.69 5.22 -2.16 0.11 6.80 16.65 8.69 -
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