[MUH] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -60.64%
YoY- 141.2%
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 11,099 8,684 6,130 3,060 10,321 7,426 3,698 107.65%
PBT 6,677 9,848 9,526 281 774 -818 -1,010 -
Tax -37 -129 -59 0 -61 -39 1 -
NP 6,640 9,719 9,467 281 713 -857 -1,009 -
-
NP to SH 6,642 9,720 9,468 281 714 -857 -1,009 -
-
Tax Rate 0.55% 1.31% 0.62% 0.00% 7.88% - - -
Total Cost 4,459 -1,035 -3,337 2,779 9,608 8,283 4,707 -3.53%
-
Net Worth 36,379 39,555 39,537 30,220 30,122 26,814 26,941 22.10%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 36,379 39,555 39,537 30,220 30,122 26,814 26,941 22.10%
NOSH 52,723 52,740 52,717 53,018 52,846 52,576 52,827 -0.13%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 59.83% 111.92% 154.44% 9.18% 6.91% -11.54% -27.29% -
ROE 18.26% 24.57% 23.95% 0.93% 2.37% -3.20% -3.75% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 21.05 16.47 11.63 5.77 19.53 14.12 7.00 107.92%
EPS 12.60 18.43 17.96 0.53 1.35 -1.63 -1.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.75 0.75 0.57 0.57 0.51 0.51 22.25%
Adjusted Per Share Value based on latest NOSH - 53,018
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 19.67 15.39 10.87 5.42 18.29 13.16 6.55 107.73%
EPS 11.77 17.23 16.78 0.50 1.27 -1.52 -1.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6448 0.7011 0.7008 0.5356 0.5339 0.4753 0.4775 22.10%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.17 0.15 0.16 0.15 0.14 0.17 0.25 -
P/RPS 0.81 0.91 1.38 2.60 0.72 1.20 3.57 -62.69%
P/EPS 1.35 0.81 0.89 28.30 10.36 -10.43 -13.09 -
EY 74.10 122.87 112.25 3.53 9.65 -9.59 -7.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.20 0.21 0.26 0.25 0.33 0.49 -36.07%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 25/08/10 31/05/10 24/02/10 23/11/09 20/08/09 -
Price 0.40 0.20 0.18 0.17 0.23 0.16 0.18 -
P/RPS 1.90 1.21 1.55 2.95 1.18 1.13 2.57 -18.19%
P/EPS 3.18 1.09 1.00 32.08 17.02 -9.82 -9.42 -
EY 31.49 92.15 99.78 3.12 5.87 -10.19 -10.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.27 0.24 0.30 0.40 0.31 0.35 39.90%

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