[MUH] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 3269.4%
YoY- 1038.35%
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 2,653 11,099 8,684 6,130 3,060 10,321 7,426 -49.68%
PBT 922 6,677 9,848 9,526 281 774 -818 -
Tax 0 -37 -129 -59 0 -61 -39 -
NP 922 6,640 9,719 9,467 281 713 -857 -
-
NP to SH 922 6,642 9,720 9,468 281 714 -857 -
-
Tax Rate 0.00% 0.55% 1.31% 0.62% 0.00% 7.88% - -
Total Cost 1,731 4,459 -1,035 -3,337 2,779 9,608 8,283 -64.81%
-
Net Worth 37,406 36,379 39,555 39,537 30,220 30,122 26,814 24.87%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 37,406 36,379 39,555 39,537 30,220 30,122 26,814 24.87%
NOSH 52,685 52,723 52,740 52,717 53,018 52,846 52,576 0.13%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 34.75% 59.83% 111.92% 154.44% 9.18% 6.91% -11.54% -
ROE 2.46% 18.26% 24.57% 23.95% 0.93% 2.37% -3.20% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 5.04 21.05 16.47 11.63 5.77 19.53 14.12 -49.71%
EPS 1.75 12.60 18.43 17.96 0.53 1.35 -1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.69 0.75 0.75 0.57 0.57 0.51 24.70%
Adjusted Per Share Value based on latest NOSH - 52,738
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 4.70 19.65 15.38 10.85 5.42 18.27 13.15 -49.66%
EPS 1.63 11.76 17.21 16.76 0.50 1.26 -1.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6623 0.6441 0.7004 0.70 0.5351 0.5333 0.4748 24.86%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.40 0.17 0.15 0.16 0.15 0.14 0.17 -
P/RPS 7.94 0.81 0.91 1.38 2.60 0.72 1.20 252.85%
P/EPS 22.86 1.35 0.81 0.89 28.30 10.36 -10.43 -
EY 4.38 74.10 122.87 112.25 3.53 9.65 -9.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.25 0.20 0.21 0.26 0.25 0.33 42.31%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 28/02/11 30/11/10 25/08/10 31/05/10 24/02/10 23/11/09 -
Price 0.48 0.40 0.20 0.18 0.17 0.23 0.16 -
P/RPS 9.53 1.90 1.21 1.55 2.95 1.18 1.13 314.86%
P/EPS 27.43 3.18 1.09 1.00 32.08 17.02 -9.82 -
EY 3.65 31.49 92.15 99.78 3.12 5.87 -10.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.58 0.27 0.24 0.30 0.40 0.31 68.90%

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