[MUH] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 327.91%
YoY- 112.63%
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 1,394 15,446 10,477 6,211 2,631 12,629 10,412 -73.79%
PBT -683 1,475 995 97 -44 -599 -552 15.23%
Tax 1 -243 -136 0 0 -291 -137 -
NP -682 1,232 859 97 -44 -890 -689 -0.67%
-
NP to SH -682 1,233 860 98 -43 -888 -688 -0.58%
-
Tax Rate - 16.47% 13.67% 0.00% - - - -
Total Cost 2,076 14,214 9,618 6,114 2,675 13,519 11,101 -67.26%
-
Net Worth 26,962 27,386 27,435 27,222 26,875 26,320 26,461 1.25%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 26,962 27,386 27,435 27,222 26,875 26,320 26,461 1.25%
NOSH 52,868 52,666 52,760 54,444 53,750 52,641 52,923 -0.06%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -48.92% 7.98% 8.20% 1.56% -1.67% -7.05% -6.62% -
ROE -2.53% 4.50% 3.13% 0.36% -0.16% -3.37% -2.60% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 2.64 29.33 19.86 11.41 4.89 23.99 19.67 -73.75%
EPS -1.29 2.34 1.63 0.18 -0.08 -1.68 -1.30 -0.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.52 0.52 0.50 0.50 0.50 0.50 1.32%
Adjusted Per Share Value based on latest NOSH - 52,222
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 2.47 27.38 18.57 11.01 4.66 22.38 18.45 -73.79%
EPS -1.21 2.19 1.52 0.17 -0.08 -1.57 -1.22 -0.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4779 0.4854 0.4863 0.4825 0.4763 0.4665 0.469 1.25%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.18 0.30 0.36 0.18 0.22 0.31 0.22 -
P/RPS 6.83 1.02 1.81 1.58 4.49 1.29 1.12 233.41%
P/EPS -13.95 12.81 22.09 100.00 -275.00 -18.38 -16.92 -12.06%
EY -7.17 7.80 4.53 1.00 -0.36 -5.44 -5.91 13.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.58 0.69 0.36 0.44 0.62 0.44 -14.13%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 02/03/09 27/11/08 28/08/08 28/05/08 28/02/08 29/11/07 -
Price 0.19 0.19 0.24 0.14 0.25 0.21 0.33 -
P/RPS 7.21 0.65 1.21 1.23 5.11 0.88 1.68 163.85%
P/EPS -14.73 8.12 14.72 77.78 -312.50 -12.45 -25.38 -30.39%
EY -6.79 12.32 6.79 1.29 -0.32 -8.03 -3.94 43.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.46 0.28 0.50 0.42 0.66 -31.98%

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