[MUH] QoQ Quarter Result on 31-Dec-2009 [#4]

Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 915.13%
YoY- 818.45%
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,554 3,070 3,060 2,895 3,728 2,304 1,394 49.67%
PBT 320 9,246 281 1,561 192 -327 -683 -
Tax -70 -59 0 -18 -40 0 1 -
NP 250 9,187 281 1,543 152 -327 -682 -
-
NP to SH 250 9,187 281 1,543 152 -327 -682 -
-
Tax Rate 21.88% 0.64% 0.00% 1.15% 20.83% - - -
Total Cost 2,304 -6,117 2,779 1,352 3,576 2,631 2,076 7.18%
-
Net Worth 39,062 39,553 30,220 28,437 26,731 26,898 26,962 28.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 39,062 39,553 30,220 28,437 26,731 26,898 26,962 28.00%
NOSH 52,083 52,738 53,018 52,662 52,413 52,741 52,868 -0.99%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.79% 299.25% 9.18% 53.30% 4.08% -14.19% -48.92% -
ROE 0.64% 23.23% 0.93% 5.43% 0.57% -1.22% -2.53% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.90 5.82 5.77 5.50 7.11 4.37 2.64 50.97%
EPS 0.48 17.42 0.53 2.93 0.29 -0.62 -1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.57 0.54 0.51 0.51 0.51 29.28%
Adjusted Per Share Value based on latest NOSH - 52,662
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.53 5.44 5.42 5.13 6.61 4.08 2.47 49.77%
EPS 0.44 16.28 0.50 2.73 0.27 -0.58 -1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6924 0.7011 0.5356 0.504 0.4738 0.4768 0.4779 28.01%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.15 0.16 0.15 0.14 0.17 0.25 0.18 -
P/RPS 3.06 2.75 2.60 2.55 2.39 5.72 6.83 -41.42%
P/EPS 31.25 0.92 28.30 4.78 58.62 -40.32 -13.95 -
EY 3.20 108.88 3.53 20.93 1.71 -2.48 -7.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.26 0.26 0.33 0.49 0.35 -31.11%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 25/08/10 31/05/10 24/02/10 23/11/09 20/08/09 27/05/09 -
Price 0.20 0.18 0.17 0.23 0.16 0.18 0.19 -
P/RPS 4.08 3.09 2.95 4.18 2.25 4.12 7.21 -31.56%
P/EPS 41.67 1.03 32.08 7.85 55.17 -29.03 -14.73 -
EY 2.40 96.78 3.12 12.74 1.81 -3.44 -6.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.24 0.30 0.43 0.31 0.35 0.37 -18.93%

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