[MUH] YoY Quarter Result on 30-Jun-2010 [#2]

Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 3169.4%
YoY- 2909.48%
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 6,330 6,250 3,868 3,070 2,304 3,580 3,868 8.54%
PBT 926 70 867 9,246 -327 140 -107 -
Tax -281 -141 -230 -59 0 0 -100 18.77%
NP 645 -71 637 9,187 -327 140 -207 -
-
NP to SH 646 -70 638 9,187 -327 141 -206 -
-
Tax Rate 30.35% 201.43% 26.53% 0.64% - 0.00% - -
Total Cost 5,685 6,321 3,231 -6,117 2,631 3,440 4,075 5.70%
-
Net Worth 43,419 40,384 38,042 39,553 26,898 26,111 26,494 8.57%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 43,419 40,384 38,042 39,553 26,898 26,111 26,494 8.57%
NOSH 52,950 53,846 52,727 52,738 52,741 52,222 52,820 0.04%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 10.19% -1.14% 16.47% 299.25% -14.19% 3.91% -5.35% -
ROE 1.49% -0.17% 1.68% 23.23% -1.22% 0.54% -0.78% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 11.95 11.61 7.34 5.82 4.37 6.86 7.32 8.50%
EPS 1.22 -0.13 1.21 17.42 -0.62 0.27 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.75 0.7215 0.75 0.51 0.50 0.5016 8.52%
Adjusted Per Share Value based on latest NOSH - 52,738
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 11.21 11.07 6.85 5.44 4.08 6.34 6.85 8.54%
EPS 1.14 -0.12 1.13 16.27 -0.58 0.25 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7688 0.715 0.6736 0.7003 0.4763 0.4623 0.4691 8.57%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.29 0.32 0.50 0.16 0.25 0.18 0.15 -
P/RPS 2.43 2.76 6.82 2.75 5.72 2.63 2.05 2.87%
P/EPS 23.77 -246.15 41.32 0.92 -40.32 66.67 -38.46 -
EY 4.21 -0.41 2.42 108.88 -2.48 1.50 -2.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.43 0.69 0.21 0.49 0.36 0.30 2.60%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 29/08/12 23/08/11 25/08/10 20/08/09 28/08/08 28/08/07 -
Price 0.27 0.30 0.38 0.18 0.18 0.14 0.17 -
P/RPS 2.26 2.58 5.18 3.09 4.12 2.04 2.32 -0.43%
P/EPS 22.13 -230.77 31.40 1.03 -29.03 51.85 -43.59 -
EY 4.52 -0.43 3.18 96.78 -3.44 1.93 -2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.40 0.53 0.24 0.35 0.28 0.34 -0.49%

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