[MUH] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -29.07%
YoY- 39.14%
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 10,477 6,211 2,631 12,629 10,412 6,975 3,107 124.37%
PBT 995 97 -44 -599 -552 -689 -583 -
Tax -136 0 0 -291 -137 -88 13 -
NP 859 97 -44 -890 -689 -777 -570 -
-
NP to SH 860 98 -43 -888 -688 -776 -569 -
-
Tax Rate 13.67% 0.00% - - - - - -
Total Cost 9,618 6,114 2,675 13,519 11,101 7,752 3,677 89.51%
-
Net Worth 27,435 27,222 26,875 26,320 26,461 26,479 26,869 1.39%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 27,435 27,222 26,875 26,320 26,461 26,479 26,869 1.39%
NOSH 52,760 54,444 53,750 52,641 52,923 52,789 52,685 0.09%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.20% 1.56% -1.67% -7.05% -6.62% -11.14% -18.35% -
ROE 3.13% 0.36% -0.16% -3.37% -2.60% -2.93% -2.12% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 19.86 11.41 4.89 23.99 19.67 13.21 5.90 124.10%
EPS 1.63 0.18 -0.08 -1.68 -1.30 -1.47 -1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.50 0.50 0.50 0.50 0.5016 0.51 1.29%
Adjusted Per Share Value based on latest NOSH - 52,068
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 18.57 11.01 4.66 22.38 18.45 12.36 5.51 124.29%
EPS 1.52 0.17 -0.08 -1.57 -1.22 -1.38 -1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4863 0.4825 0.4763 0.4665 0.469 0.4693 0.4762 1.40%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.36 0.18 0.22 0.31 0.22 0.15 0.14 -
P/RPS 1.81 1.58 4.49 1.29 1.12 1.14 2.37 -16.40%
P/EPS 22.09 100.00 -275.00 -18.38 -16.92 -10.20 -12.96 -
EY 4.53 1.00 -0.36 -5.44 -5.91 -9.80 -7.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.36 0.44 0.62 0.44 0.30 0.27 86.60%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 28/05/08 28/02/08 29/11/07 28/08/07 30/05/07 -
Price 0.24 0.14 0.25 0.21 0.33 0.17 0.12 -
P/RPS 1.21 1.23 5.11 0.88 1.68 1.29 2.03 -29.10%
P/EPS 14.72 77.78 -312.50 -12.45 -25.38 -11.56 -11.11 -
EY 6.79 1.29 -0.32 -8.03 -3.94 -8.65 -9.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.28 0.50 0.42 0.66 0.34 0.24 54.11%

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