[MUH] YoY Quarter Result on 30-Jun-2014 [#2]

Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 318.99%
YoY- 1730.96%
View:
Show?
Quarter Result
31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 3,556 5,931 7,144 17,698 6,330 6,250 3,868 -1.51%
PBT -1,750 2,235 1,620 13,238 926 70 867 -
Tax 77 -758 -425 -1,411 -281 -141 -230 -
NP -1,673 1,477 1,195 11,827 645 -71 637 -
-
NP to SH -1,673 1,478 1,195 11,828 646 -70 638 -
-
Tax Rate - 33.91% 26.23% 10.66% 30.35% 201.43% 26.53% -
Total Cost 5,229 4,454 5,949 5,871 5,685 6,321 3,231 9.13%
-
Net Worth 75,601 76,165 69,013 56,951 43,419 40,384 38,042 13.27%
Dividend
31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 75,601 76,165 69,013 56,951 43,419 40,384 38,042 13.27%
NOSH 56,419 56,419 56,419 52,732 52,950 53,846 52,727 1.23%
Ratio Analysis
31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -47.05% 24.90% 16.73% 66.83% 10.19% -1.14% 16.47% -
ROE -2.21% 1.94% 1.73% 20.77% 1.49% -0.17% 1.68% -
Per Share
31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 6.30 10.51 13.35 33.56 11.95 11.61 7.34 -2.73%
EPS -2.97 2.62 2.23 22.43 1.22 -0.13 1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.35 1.29 1.08 0.82 0.75 0.7215 11.89%
Adjusted Per Share Value based on latest NOSH - 52,732
31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 6.30 10.51 12.66 31.37 11.22 11.08 6.86 -1.53%
EPS -2.97 2.62 2.12 20.96 1.15 -0.12 1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.35 1.2232 1.0094 0.7696 0.7158 0.6743 13.27%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/12/16 31/12/15 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.775 1.09 1.27 0.71 0.29 0.32 0.50 -
P/RPS 12.30 10.37 9.51 2.12 2.43 2.76 6.82 11.29%
P/EPS -26.14 41.61 56.86 3.17 23.77 -246.15 41.32 -
EY -3.83 2.40 1.76 31.59 4.21 -0.41 2.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.81 0.98 0.66 0.35 0.43 0.69 -3.10%
Price Multiplier on Announcement Date
31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/02/17 29/02/16 27/08/15 28/08/14 27/08/13 29/08/12 23/08/11 -
Price 1.08 0.915 1.06 1.22 0.27 0.30 0.38 -
P/RPS 17.14 8.70 7.94 3.64 2.26 2.58 5.18 24.25%
P/EPS -36.42 34.93 47.46 5.44 22.13 -230.77 31.40 -
EY -2.75 2.86 2.11 18.39 4.52 -0.43 3.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.68 0.82 1.13 0.33 0.40 0.53 8.00%

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