[MUH] QoQ Quarter Result on 31-Dec-2010 [#4]

Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -1330.8%
YoY- -299.42%
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 4,238 3,868 2,653 2,415 2,554 3,070 3,060 24.22%
PBT 345 867 922 -3,170 320 9,246 281 14.64%
Tax -73 -230 0 93 -70 -59 0 -
NP 272 637 922 -3,077 250 9,187 281 -2.14%
-
NP to SH 273 638 922 -3,077 250 9,187 281 -1.90%
-
Tax Rate 21.16% 26.53% 0.00% - 21.88% 0.64% 0.00% -
Total Cost 3,966 3,231 1,731 5,492 2,304 -6,117 2,779 26.73%
-
Net Worth 38,325 38,042 37,406 35,872 39,062 39,553 30,220 17.14%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 38,325 38,042 37,406 35,872 39,062 39,553 30,220 17.14%
NOSH 52,500 52,727 52,685 52,753 52,083 52,738 53,018 -0.65%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.42% 16.47% 34.75% -127.41% 9.79% 299.25% 9.18% -
ROE 0.71% 1.68% 2.46% -8.58% 0.64% 23.23% 0.93% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 8.07 7.34 5.04 4.58 4.90 5.82 5.77 25.03%
EPS 0.52 1.21 1.75 -5.83 0.48 17.42 0.53 -1.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.7215 0.71 0.68 0.75 0.75 0.57 17.91%
Adjusted Per Share Value based on latest NOSH - 52,753
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.51 6.86 4.70 4.28 4.53 5.44 5.42 24.26%
EPS 0.48 1.13 1.63 -5.45 0.44 16.28 0.50 -2.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6793 0.6743 0.663 0.6358 0.6924 0.7011 0.5356 17.15%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.30 0.50 0.40 0.17 0.15 0.16 0.15 -
P/RPS 3.72 6.82 7.94 3.71 3.06 2.75 2.60 26.94%
P/EPS 57.69 41.32 22.86 -2.91 31.25 0.92 28.30 60.70%
EY 1.73 2.42 4.38 -34.31 3.20 108.88 3.53 -37.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.69 0.56 0.25 0.20 0.21 0.26 35.44%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 23/08/11 26/05/11 28/02/11 30/11/10 25/08/10 31/05/10 -
Price 0.33 0.38 0.48 0.40 0.20 0.18 0.17 -
P/RPS 4.09 5.18 9.53 8.74 4.08 3.09 2.95 24.31%
P/EPS 63.46 31.40 27.43 -6.86 41.67 1.03 32.08 57.51%
EY 1.58 3.18 3.65 -14.58 2.40 96.78 3.12 -36.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.53 0.68 0.59 0.27 0.24 0.30 31.00%

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