[MUH] YoY Quarter Result on 30-Jun-2009 [#2]

Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 52.05%
YoY- -331.91%
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 6,250 3,868 3,070 2,304 3,580 3,868 4,208 6.80%
PBT 70 867 9,246 -327 140 -107 -220 -
Tax -141 -230 -59 0 0 -100 0 -
NP -71 637 9,187 -327 140 -207 -220 -17.16%
-
NP to SH -70 638 9,187 -327 141 -206 -220 -17.36%
-
Tax Rate 201.43% 26.53% 0.64% - 0.00% - - -
Total Cost 6,321 3,231 -6,117 2,631 3,440 4,075 4,428 6.10%
-
Net Worth 40,384 38,042 39,553 26,898 26,111 26,494 26,284 7.41%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 40,384 38,042 39,553 26,898 26,111 26,494 26,284 7.41%
NOSH 53,846 52,727 52,738 52,741 52,222 52,820 52,380 0.46%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -1.14% 16.47% 299.25% -14.19% 3.91% -5.35% -5.23% -
ROE -0.17% 1.68% 23.23% -1.22% 0.54% -0.78% -0.84% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 11.61 7.34 5.82 4.37 6.86 7.32 8.03 6.33%
EPS -0.13 1.21 17.42 -0.62 0.27 -0.39 -0.42 -17.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.7215 0.75 0.51 0.50 0.5016 0.5018 6.92%
Adjusted Per Share Value based on latest NOSH - 52,741
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 11.07 6.85 5.44 4.08 6.34 6.85 7.45 6.81%
EPS -0.12 1.13 16.27 -0.58 0.25 -0.36 -0.39 -17.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.715 0.6736 0.7003 0.4763 0.4623 0.4691 0.4654 7.41%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.32 0.50 0.16 0.25 0.18 0.15 0.12 -
P/RPS 2.76 6.82 2.75 5.72 2.63 2.05 1.49 10.81%
P/EPS -246.15 41.32 0.92 -40.32 66.67 -38.46 -28.57 43.13%
EY -0.41 2.42 108.88 -2.48 1.50 -2.60 -3.50 -30.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.69 0.21 0.49 0.36 0.30 0.24 10.19%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 23/08/11 25/08/10 20/08/09 28/08/08 28/08/07 29/08/06 -
Price 0.30 0.38 0.18 0.18 0.14 0.17 0.11 -
P/RPS 2.58 5.18 3.09 4.12 2.04 2.32 1.37 11.11%
P/EPS -230.77 31.40 1.03 -29.03 51.85 -43.59 -26.19 43.66%
EY -0.43 3.18 96.78 -3.44 1.93 -2.29 -3.82 -30.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.53 0.24 0.35 0.28 0.34 0.22 10.46%

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