[MUH] QoQ Annualized Quarter Result on 31-Mar-2020 [#3]

Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -16.27%
YoY- -28.35%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 12,658 11,168 4,123 4,940 6,338 8,444 12,043 3.36%
PBT 3,132 1,984 -3,106 -2,921 -2,778 -3,248 -17 -
Tax -722 184 76 113 364 400 -508 26.27%
NP 2,410 2,168 -3,030 -2,808 -2,414 -2,848 -525 -
-
NP to SH 2,412 2,168 -3,029 -2,806 -2,414 -2,848 -524 -
-
Tax Rate 23.05% -9.27% - - - - - -
Total Cost 10,248 9,000 7,153 7,748 8,752 11,292 12,568 -12.66%
-
Net Worth 64,881 64,317 63,753 64,317 65,446 66,010 66,574 -1.69%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 64,881 64,317 63,753 64,317 65,446 66,010 66,574 -1.69%
NOSH 56,419 56,419 56,419 56,419 56,419 56,419 56,419 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 19.04% 19.41% -73.49% -56.84% -38.09% -33.73% -4.36% -
ROE 3.72% 3.37% -4.75% -4.36% -3.69% -4.31% -0.79% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 22.44 19.79 7.31 8.76 11.23 14.97 21.35 3.35%
EPS 4.28 3.84 -5.37 -4.97 -4.28 -5.04 -0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.14 1.13 1.14 1.16 1.17 1.18 -1.69%
Adjusted Per Share Value based on latest NOSH - 56,419
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 22.44 19.79 7.31 8.76 11.23 14.97 21.35 3.35%
EPS 4.28 3.84 -5.37 -4.97 -4.28 -5.04 -0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.14 1.13 1.14 1.16 1.17 1.18 -1.69%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.31 0.29 0.265 0.31 0.365 0.39 0.53 -
P/RPS 1.38 1.47 3.63 3.54 3.25 2.61 2.48 -32.22%
P/EPS 7.25 7.55 -4.94 -6.23 -8.53 -7.73 -57.07 -
EY 13.79 13.25 -20.26 -16.05 -11.72 -12.94 -1.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.23 0.27 0.31 0.33 0.45 -28.75%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 25/11/20 28/08/20 25/06/20 28/02/20 27/11/19 30/08/19 -
Price 0.53 0.32 0.31 0.30 0.325 0.38 0.40 -
P/RPS 2.36 1.62 4.24 3.43 2.89 2.54 1.87 16.70%
P/EPS 12.40 8.33 -5.77 -6.03 -7.60 -7.53 -43.07 -
EY 8.07 12.01 -17.32 -16.58 -13.17 -13.28 -2.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.28 0.27 0.26 0.28 0.32 0.34 22.21%

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