[MUH] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 15.06%
YoY- -199.65%
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 6,130 3,060 10,321 7,426 3,698 1,394 15,446 -46.08%
PBT 9,526 281 774 -818 -1,010 -683 1,475 247.98%
Tax -59 0 -61 -39 1 1 -243 -61.18%
NP 9,467 281 713 -857 -1,009 -682 1,232 290.86%
-
NP to SH 9,468 281 714 -857 -1,009 -682 1,233 290.67%
-
Tax Rate 0.62% 0.00% 7.88% - - - 16.47% -
Total Cost -3,337 2,779 9,608 8,283 4,707 2,076 14,214 -
-
Net Worth 39,537 30,220 30,122 26,814 26,941 26,962 27,386 27.82%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 39,537 30,220 30,122 26,814 26,941 26,962 27,386 27.82%
NOSH 52,717 53,018 52,846 52,576 52,827 52,868 52,666 0.06%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 154.44% 9.18% 6.91% -11.54% -27.29% -48.92% 7.98% -
ROE 23.95% 0.93% 2.37% -3.20% -3.75% -2.53% 4.50% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 11.63 5.77 19.53 14.12 7.00 2.64 29.33 -46.11%
EPS 17.96 0.53 1.35 -1.63 -1.91 -1.29 2.34 290.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.57 0.57 0.51 0.51 0.51 0.52 27.74%
Adjusted Per Share Value based on latest NOSH - 52,413
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 10.85 5.42 18.27 13.15 6.55 2.47 27.35 -46.10%
EPS 16.76 0.50 1.26 -1.52 -1.79 -1.21 2.18 290.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.5351 0.5333 0.4748 0.477 0.4774 0.4849 27.81%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.16 0.15 0.14 0.17 0.25 0.18 0.30 -
P/RPS 1.38 2.60 0.72 1.20 3.57 6.83 1.02 22.39%
P/EPS 0.89 28.30 10.36 -10.43 -13.09 -13.95 12.81 -83.18%
EY 112.25 3.53 9.65 -9.59 -7.64 -7.17 7.80 494.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.26 0.25 0.33 0.49 0.35 0.58 -49.29%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 31/05/10 24/02/10 23/11/09 20/08/09 27/05/09 02/03/09 -
Price 0.18 0.17 0.23 0.16 0.18 0.19 0.19 -
P/RPS 1.55 2.95 1.18 1.13 2.57 7.21 0.65 78.77%
P/EPS 1.00 32.08 17.02 -9.82 -9.42 -14.73 8.12 -75.34%
EY 99.78 3.12 5.87 -10.19 -10.61 -6.79 12.32 304.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.30 0.40 0.31 0.35 0.37 0.37 -25.12%

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