[MUIIND] YoY TTM Result on 2016-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 CAGR
Revenue 391,058 406,620 415,104 467,151 480,667 651,814 817,897 -10.73% YoY % -3.83% -2.04% -11.14% -2.81% -26.26% -20.31% - Horiz. % 47.81% 49.72% 50.75% 57.12% 58.77% 79.69% 100.00%
PBT -85,846 -49,436 -116,592 -102,350 2,374 24,738 129,089 - YoY % -73.65% 57.60% -13.91% -4,411.29% -90.40% -80.84% - Horiz. % -66.50% -38.30% -90.32% -79.29% 1.84% 19.16% 100.00%
Tax -9,376 -6,594 -10,347 -6,429 -5,681 -12,841 -20,518 -11.35% YoY % -42.19% 36.27% -60.94% -13.17% 55.76% 37.42% - Horiz. % 45.70% 32.14% 50.43% 31.33% 27.69% 62.58% 100.00%
NP -95,222 -56,030 -126,939 -108,779 -3,307 11,897 108,571 - YoY % -69.95% 55.86% -16.69% -3,189.36% -127.80% -89.04% - Horiz. % -87.70% -51.61% -116.92% -100.19% -3.05% 10.96% 100.00%
NP to SH -104,829 -60,548 -131,696 -120,180 -1,724 6,284 31,538 - YoY % -73.13% 54.02% -9.58% -6,871.00% -127.43% -80.07% - Horiz. % -332.39% -191.98% -417.58% -381.06% -5.47% 19.93% 100.00%
Tax Rate - % - % - % - % 239.30 % 51.91 % 15.89 % - YoY % 0.00% 0.00% 0.00% 0.00% 360.99% 226.68% - Horiz. % 0.00% 0.00% 0.00% 0.00% 1,505.98% 326.68% 100.00%
Total Cost 486,280 462,650 542,043 575,930 483,974 639,917 709,326 -5.64% YoY % 5.11% -14.65% -5.88% 19.00% -24.37% -9.79% - Horiz. % 68.56% 65.22% 76.42% 81.19% 68.23% 90.21% 100.00%
Net Worth 368,329 526,981 627,274 710,852 803,872 778,301 555,956 -6.14% YoY % -30.11% -15.99% -11.76% -11.57% 3.29% 39.99% - Horiz. % 66.25% 94.79% 112.83% 127.86% 144.59% 139.99% 100.00%
Dividend 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 CAGR
Div 0 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 368,329 526,981 627,274 710,852 803,872 778,301 555,956 -6.14% YoY % -30.11% -15.99% -11.76% -11.57% 3.29% 39.99% - Horiz. % 66.25% 94.79% 112.83% 127.86% 144.59% 139.99% 100.00%
NOSH 2,932,561 2,932,561 2,932,561 2,932,561 2,986,153 2,932,561 2,203,552 4.50% YoY % 0.00% 0.00% 0.00% -1.79% 1.83% 33.08% - Horiz. % 133.08% 133.08% 133.08% 133.08% 135.52% 133.08% 100.00%
Ratio Analysis 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -24.35 % -13.78 % -30.58 % -23.29 % -0.69 % 1.83 % 13.27 % - YoY % -76.71% 54.94% -31.30% -3,275.36% -137.70% -86.21% - Horiz. % -183.50% -103.84% -230.44% -175.51% -5.20% 13.79% 100.00%
ROE -28.46 % -11.49 % -20.99 % -16.91 % -0.21 % 0.81 % 5.67 % - YoY % -147.69% 45.26% -24.13% -7,952.38% -125.93% -85.71% - Horiz. % -501.94% -202.65% -370.19% -298.24% -3.70% 14.29% 100.00%
Per Share 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 CAGR
RPS 13.34 13.87 14.16 15.93 16.10 22.23 37.12 -14.57% YoY % -3.82% -2.05% -11.11% -1.06% -27.58% -40.11% - Horiz. % 35.94% 37.37% 38.15% 42.91% 43.37% 59.89% 100.00%
EPS -3.57 -2.06 -4.49 -4.10 -0.06 0.21 1.43 - YoY % -73.30% 54.12% -9.51% -6,733.33% -128.57% -85.31% - Horiz. % -249.65% -144.06% -313.99% -286.71% -4.20% 14.69% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1256 0.1797 0.2139 0.2424 0.2692 0.2654 0.2523 -10.18% YoY % -30.11% -15.99% -11.76% -9.96% 1.43% 5.19% - Horiz. % 49.78% 71.22% 84.78% 96.08% 106.70% 105.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,932,561 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 CAGR
RPS 13.34 13.87 14.16 15.93 16.39 22.23 27.89 -10.73% YoY % -3.82% -2.05% -11.11% -2.81% -26.27% -20.29% - Horiz. % 47.83% 49.73% 50.77% 57.12% 58.77% 79.71% 100.00%
EPS -3.57 -2.06 -4.49 -4.10 -0.06 0.21 1.08 - YoY % -73.30% 54.12% -9.51% -6,733.33% -128.57% -80.56% - Horiz. % -330.56% -190.74% -415.74% -379.63% -5.56% 19.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1256 0.1797 0.2139 0.2424 0.2741 0.2654 0.1896 -6.14% YoY % -30.11% -15.99% -11.76% -11.57% 3.28% 39.98% - Horiz. % 66.24% 94.78% 112.82% 127.85% 144.57% 139.98% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 -
Price 0.2250 0.1750 0.1850 0.1650 0.3000 0.2050 0.2000 -
P/RPS 1.69 1.26 1.31 1.04 1.86 0.92 0.54 19.19% YoY % 34.13% -3.82% 25.96% -44.09% 102.17% 70.37% - Horiz. % 312.96% 233.33% 242.59% 192.59% 344.44% 170.37% 100.00%
P/EPS -6.29 -8.48 -4.12 -4.03 -519.63 95.67 13.97 - YoY % 25.83% -105.83% -2.23% 99.22% -643.15% 584.82% - Horiz. % -45.03% -60.70% -29.49% -28.85% -3,719.61% 684.82% 100.00%
EY -15.89 -11.80 -24.27 -24.84 -0.19 1.05 7.16 - YoY % -34.66% 51.38% 2.29% -12,973.68% -118.10% -85.34% - Horiz. % -221.93% -164.80% -338.97% -346.93% -2.65% 14.66% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.79 0.97 0.86 0.68 1.11 0.77 0.79 13.41% YoY % 84.54% 12.79% 26.47% -38.74% 44.16% -2.53% - Horiz. % 226.58% 122.78% 108.86% 86.08% 140.51% 97.47% 100.00%
Price Multiplier on Announcement Date 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 CAGR
Date 30/08/19 29/08/18 29/08/17 30/08/16 24/02/15 25/02/14 28/02/13 -
Price 0.2050 0.2000 0.1650 0.1600 0.2500 0.2050 0.1850 -
P/RPS 1.54 1.44 1.17 1.00 1.55 0.92 0.50 18.90% YoY % 6.94% 23.08% 17.00% -35.48% 68.48% 84.00% - Horiz. % 308.00% 288.00% 234.00% 200.00% 310.00% 184.00% 100.00%
P/EPS -5.73 -9.69 -3.67 -3.90 -433.03 95.67 12.93 - YoY % 40.87% -164.03% 5.90% 99.10% -552.63% 639.91% - Horiz. % -44.32% -74.94% -28.38% -30.16% -3,349.03% 739.91% 100.00%
EY -17.44 -10.32 -27.22 -25.61 -0.23 1.05 7.74 - YoY % -68.99% 62.09% -6.29% -11,034.78% -121.90% -86.43% - Horiz. % -225.32% -133.33% -351.68% -330.88% -2.97% 13.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.63 1.11 0.77 0.66 0.93 0.77 0.73 13.16% YoY % 46.85% 44.16% 16.67% -29.03% 20.78% 5.48% - Horiz. % 223.29% 152.05% 105.48% 90.41% 127.40% 105.48% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
MUI JUN 2016.pdf 
