[MUH] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 92.14%
YoY- -1245.45%
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 2,631 3,107 3,186 7,270 6,592 12,139 9,219 -18.84%
PBT -44 -583 -291 -153 34 243 1,030 -
Tax 0 13 0 -225 -1 -256 -21 -
NP -44 -570 -291 -378 33 -13 1,009 -
-
NP to SH -43 -569 -291 -378 33 -13 1,009 -
-
Tax Rate - - - - 2.94% 105.35% 2.04% -
Total Cost 2,675 3,677 3,477 7,648 6,559 12,152 8,210 -17.03%
-
Net Worth 26,875 26,869 26,771 33,612 39,237 30,073 37,866 -5.54%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 26,875 26,869 26,771 33,612 39,237 30,073 37,866 -5.54%
NOSH 53,750 52,685 52,909 52,816 55,000 43,333 52,827 0.28%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin -1.67% -18.35% -9.13% -5.20% 0.50% -0.11% 10.94% -
ROE -0.16% -2.12% -1.09% -1.12% 0.08% -0.04% 2.66% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 4.89 5.90 6.02 13.76 11.99 28.01 17.45 -19.08%
EPS -0.08 -1.08 -0.55 -0.71 0.06 -0.03 1.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.51 0.506 0.6364 0.7134 0.694 0.7168 -5.82%
Adjusted Per Share Value based on latest NOSH - 52,816
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 4.66 5.51 5.65 12.89 11.68 21.52 16.34 -18.85%
EPS -0.08 -1.01 -0.52 -0.67 0.06 -0.02 1.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4763 0.4762 0.4745 0.5958 0.6955 0.533 0.6712 -5.55%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.22 0.14 0.14 0.39 0.51 0.32 0.60 -
P/RPS 4.49 2.37 2.32 2.83 4.26 1.14 3.44 4.53%
P/EPS -275.00 -12.96 -25.45 -54.49 850.00 -1,066.67 31.41 -
EY -0.36 -7.71 -3.93 -1.84 0.12 -0.09 3.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.27 0.28 0.61 0.71 0.46 0.84 -10.20%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 30/05/07 30/05/06 27/05/05 17/05/04 22/05/03 29/05/02 -
Price 0.25 0.12 0.09 0.23 0.37 0.30 0.58 -
P/RPS 5.11 2.03 1.49 1.67 3.09 1.07 3.32 7.44%
P/EPS -312.50 -11.11 -16.36 -32.14 616.67 -1,000.00 30.37 -
EY -0.32 -9.00 -6.11 -3.11 0.16 -0.10 3.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.24 0.18 0.36 0.52 0.43 0.81 -7.71%

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