[MUH] YoY TTM Result on 31-Mar-2008 [#1]

Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 62.77%
YoY- 69.97%
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 10,692 11,987 14,031 12,092 13,164 17,412 31,678 -16.55%
PBT 7,318 1,707 625 -57 -458 -15,051 -4,056 -
Tax -36 -58 -238 -258 -584 -48 -1,138 -43.74%
NP 7,282 1,649 387 -315 -1,042 -15,099 -5,194 -
-
NP to SH 7,283 1,649 390 -312 -1,039 -15,067 -5,194 -
-
Tax Rate 0.49% 3.40% 38.08% - - - - -
Total Cost 3,410 10,338 13,644 12,407 14,206 32,511 36,872 -32.74%
-
Net Worth 37,406 30,220 26,962 26,875 26,869 26,771 33,612 1.79%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 37,406 30,220 26,962 26,875 26,869 26,771 33,612 1.79%
NOSH 52,685 53,018 52,868 53,750 52,685 52,909 52,816 -0.04%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 68.11% 13.76% 2.76% -2.61% -7.92% -86.72% -16.40% -
ROE 19.47% 5.46% 1.45% -1.16% -3.87% -56.28% -15.45% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 20.29 22.61 26.54 22.50 24.99 32.91 59.98 -16.52%
EPS 13.82 3.11 0.74 -0.58 -1.97 -28.48 -9.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.57 0.51 0.50 0.51 0.506 0.6364 1.83%
Adjusted Per Share Value based on latest NOSH - 53,750
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 18.93 21.22 24.84 21.41 23.31 30.83 56.09 -16.55%
EPS 12.90 2.92 0.69 -0.55 -1.84 -26.68 -9.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6623 0.5351 0.4774 0.4758 0.4757 0.474 0.5951 1.79%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.40 0.15 0.18 0.22 0.14 0.14 0.39 -
P/RPS 1.97 0.66 0.68 0.98 0.56 0.43 0.65 20.28%
P/EPS 2.89 4.82 24.40 -37.90 -7.10 -0.49 -3.97 -
EY 34.56 20.73 4.10 -2.64 -14.09 -203.41 -25.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.26 0.35 0.44 0.27 0.28 0.61 -1.41%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/05/11 31/05/10 27/05/09 28/05/08 30/05/07 30/05/06 27/05/05 -
Price 0.48 0.17 0.19 0.25 0.12 0.09 0.23 -
P/RPS 2.37 0.75 0.72 1.11 0.48 0.27 0.38 35.65%
P/EPS 3.47 5.47 25.76 -43.07 -6.08 -0.32 -2.34 -
EY 28.80 18.30 3.88 -2.32 -16.43 -316.41 -42.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.30 0.37 0.50 0.24 0.18 0.36 11.17%

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