[MUH] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 11.34%
YoY- -14.48%
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 6,211 2,631 12,629 10,412 6,975 3,107 13,264 -39.72%
PBT 97 -44 -599 -552 -689 -583 -1,039 -
Tax 0 0 -291 -137 -88 13 -421 -
NP 97 -44 -890 -689 -777 -570 -1,460 -
-
NP to SH 98 -43 -888 -688 -776 -569 -1,459 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 6,114 2,675 13,519 11,101 7,752 3,677 14,724 -44.37%
-
Net Worth 27,222 26,875 26,320 26,461 26,479 26,869 27,480 -0.62%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 27,222 26,875 26,320 26,461 26,479 26,869 27,480 -0.62%
NOSH 54,444 53,750 52,641 52,923 52,789 52,685 52,847 2.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.56% -1.67% -7.05% -6.62% -11.14% -18.35% -11.01% -
ROE 0.36% -0.16% -3.37% -2.60% -2.93% -2.12% -5.31% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 11.41 4.89 23.99 19.67 13.21 5.90 25.10 -40.90%
EPS 0.18 -0.08 -1.68 -1.30 -1.47 -1.08 -2.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.50 0.50 0.5016 0.51 0.52 -2.58%
Adjusted Per Share Value based on latest NOSH - 51,764
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 11.00 4.66 22.36 18.44 12.35 5.50 23.48 -39.70%
EPS 0.17 -0.08 -1.57 -1.22 -1.37 -1.01 -2.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.482 0.4758 0.466 0.4685 0.4688 0.4757 0.4866 -0.63%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.18 0.22 0.31 0.22 0.15 0.14 0.10 -
P/RPS 1.58 4.49 1.29 1.12 1.14 2.37 0.40 150.08%
P/EPS 100.00 -275.00 -18.38 -16.92 -10.20 -12.96 -3.62 -
EY 1.00 -0.36 -5.44 -5.91 -9.80 -7.71 -27.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.44 0.62 0.44 0.30 0.27 0.19 53.17%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 28/05/08 28/02/08 29/11/07 28/08/07 30/05/07 28/02/07 -
Price 0.14 0.25 0.21 0.33 0.17 0.12 0.16 -
P/RPS 1.23 5.11 0.88 1.68 1.29 2.03 0.64 54.64%
P/EPS 77.78 -312.50 -12.45 -25.38 -11.56 -11.11 -5.80 -
EY 1.29 -0.32 -8.03 -3.94 -8.65 -9.00 -17.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.50 0.42 0.66 0.34 0.24 0.31 -6.56%

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