[MUH] QoQ Quarter Result on 30-Sep-2008 [#3]

Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 441.13%
YoY- 767.05%
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 2,304 1,394 4,791 4,266 3,580 2,631 2,156 4.52%
PBT -327 -683 270 898 140 -44 -43 287.18%
Tax 0 1 -103 -136 0 0 -108 -
NP -327 -682 167 762 140 -44 -151 67.46%
-
NP to SH -327 -682 168 763 141 -43 -151 67.46%
-
Tax Rate - - 38.15% 15.14% 0.00% - - -
Total Cost 2,631 2,076 4,624 3,504 3,440 2,675 2,307 9.16%
-
Net Worth 26,898 26,962 27,299 27,362 26,111 26,875 26,034 2.20%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 26,898 26,962 27,299 27,362 26,111 26,875 26,034 2.20%
NOSH 52,741 52,868 52,500 52,620 52,222 53,750 52,068 0.86%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -14.19% -48.92% 3.49% 17.86% 3.91% -1.67% -7.00% -
ROE -1.22% -2.53% 0.62% 2.79% 0.54% -0.16% -0.58% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 4.37 2.64 9.13 8.11 6.86 4.89 4.14 3.67%
EPS -0.62 -1.29 0.32 1.45 0.27 -0.08 -0.29 66.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.52 0.52 0.50 0.50 0.50 1.33%
Adjusted Per Share Value based on latest NOSH - 52,620
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 4.08 2.47 8.49 7.56 6.35 4.66 3.82 4.49%
EPS -0.58 -1.21 0.30 1.35 0.25 -0.08 -0.27 66.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4768 0.4779 0.4839 0.485 0.4628 0.4763 0.4614 2.21%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.25 0.18 0.30 0.36 0.18 0.22 0.31 -
P/RPS 5.72 6.83 3.29 4.44 2.63 4.49 7.49 -16.46%
P/EPS -40.32 -13.95 93.75 24.83 66.67 -275.00 -106.90 -47.82%
EY -2.48 -7.17 1.07 4.03 1.50 -0.36 -0.94 91.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.35 0.58 0.69 0.36 0.44 0.62 -14.53%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 27/05/09 02/03/09 27/11/08 28/08/08 28/05/08 28/02/08 -
Price 0.18 0.19 0.19 0.24 0.14 0.25 0.21 -
P/RPS 4.12 7.21 2.08 2.96 2.04 5.11 5.07 -12.92%
P/EPS -29.03 -14.73 59.38 16.55 51.85 -312.50 -72.41 -45.65%
EY -3.44 -6.79 1.68 6.04 1.93 -0.32 -1.38 83.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.37 0.46 0.28 0.50 0.42 -11.45%

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