[MUH] QoQ Quarter Result on 30-Jun-2007 [#2]

Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 63.8%
YoY- 6.36%
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 2,631 2,156 3,437 3,868 3,107 2,514 3,335 -14.60%
PBT -44 -43 137 -107 -583 436 -91 -38.36%
Tax 0 -108 -50 -100 13 -597 0 -
NP -44 -151 87 -207 -570 -161 -91 -38.36%
-
NP to SH -43 -151 88 -206 -569 -160 -90 -38.85%
-
Tax Rate - - 36.50% - - 136.93% - -
Total Cost 2,675 2,307 3,350 4,075 3,677 2,675 3,426 -15.19%
-
Net Worth 26,875 26,034 25,882 26,494 26,869 27,733 26,470 1.01%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 26,875 26,034 25,882 26,494 26,869 27,733 26,470 1.01%
NOSH 53,750 52,068 51,764 52,820 52,685 53,333 52,941 1.01%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -1.67% -7.00% 2.53% -5.35% -18.35% -6.40% -2.73% -
ROE -0.16% -0.58% 0.34% -0.78% -2.12% -0.58% -0.34% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4.89 4.14 6.64 7.32 5.90 4.71 6.30 -15.52%
EPS -0.08 -0.29 0.17 -0.39 -1.08 -0.30 -0.17 -39.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.50 0.5016 0.51 0.52 0.50 0.00%
Adjusted Per Share Value based on latest NOSH - 52,820
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4.66 3.82 6.09 6.86 5.51 4.46 5.91 -14.63%
EPS -0.08 -0.27 0.16 -0.37 -1.01 -0.28 -0.16 -36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4763 0.4614 0.4588 0.4696 0.4762 0.4916 0.4692 1.00%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.22 0.31 0.22 0.15 0.14 0.10 0.08 -
P/RPS 4.49 7.49 3.31 2.05 2.37 2.12 1.27 131.89%
P/EPS -275.00 -106.90 129.41 -38.46 -12.96 -33.33 -47.06 224.08%
EY -0.36 -0.94 0.77 -2.60 -7.71 -3.00 -2.13 -69.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.62 0.44 0.30 0.27 0.19 0.16 96.16%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 28/02/08 29/11/07 28/08/07 30/05/07 28/02/07 30/11/06 -
Price 0.25 0.21 0.33 0.17 0.12 0.16 0.10 -
P/RPS 5.11 5.07 4.97 2.32 2.03 3.39 1.59 117.62%
P/EPS -312.50 -72.41 194.12 -43.59 -11.11 -53.33 -58.82 204.16%
EY -0.32 -1.38 0.52 -2.29 -9.00 -1.88 -1.70 -67.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.42 0.66 0.34 0.24 0.31 0.20 84.09%

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