[MUH] QoQ Quarter Result on 30-Sep-2006 [#3]

Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 59.09%
YoY- 94.0%
Quarter Report
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 3,868 3,107 2,514 3,335 4,208 3,186 4,388 -8.08%
PBT -107 -583 436 -91 -220 -291 -1,165 -79.73%
Tax -100 13 -597 0 0 0 103 -
NP -207 -570 -161 -91 -220 -291 -1,062 -66.48%
-
NP to SH -206 -569 -160 -90 -220 -291 -1,061 -66.57%
-
Tax Rate - - 136.93% - - - - -
Total Cost 4,075 3,677 2,675 3,426 4,428 3,477 5,450 -17.66%
-
Net Worth 26,494 26,869 27,733 26,470 26,284 26,771 26,881 -0.96%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 26,494 26,869 27,733 26,470 26,284 26,771 26,881 -0.96%
NOSH 52,820 52,685 53,333 52,941 52,380 52,909 52,760 0.07%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -5.35% -18.35% -6.40% -2.73% -5.23% -9.13% -24.20% -
ROE -0.78% -2.12% -0.58% -0.34% -0.84% -1.09% -3.95% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.32 5.90 4.71 6.30 8.03 6.02 8.32 -8.20%
EPS -0.39 -1.08 -0.30 -0.17 -0.42 -0.55 -2.01 -66.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5016 0.51 0.52 0.50 0.5018 0.506 0.5095 -1.03%
Adjusted Per Share Value based on latest NOSH - 52,941
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 6.86 5.51 4.46 5.91 7.46 5.65 7.78 -8.06%
EPS -0.37 -1.01 -0.28 -0.16 -0.39 -0.52 -1.88 -66.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4696 0.4762 0.4916 0.4692 0.4659 0.4745 0.4765 -0.97%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.15 0.14 0.10 0.08 0.12 0.14 0.12 -
P/RPS 2.05 2.37 2.12 1.27 1.49 2.32 1.44 26.63%
P/EPS -38.46 -12.96 -33.33 -47.06 -28.57 -25.45 -5.97 247.40%
EY -2.60 -7.71 -3.00 -2.13 -3.50 -3.93 -16.76 -71.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.19 0.16 0.24 0.28 0.24 16.08%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 30/05/07 28/02/07 30/11/06 29/08/06 30/05/06 23/02/06 -
Price 0.17 0.12 0.16 0.10 0.11 0.09 0.13 -
P/RPS 2.32 2.03 3.39 1.59 1.37 1.49 1.56 30.38%
P/EPS -43.59 -11.11 -53.33 -58.82 -26.19 -16.36 -6.46 258.33%
EY -2.29 -9.00 -1.88 -1.70 -3.82 -6.11 -15.47 -72.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.24 0.31 0.20 0.22 0.18 0.26 19.64%

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