[MUH] YoY TTM Result on 31-Mar-2021 [#3]

Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 381.49%
YoY- 275.51%
Quarter Report
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 7,230 16,935 22,587 12,681 6,967 11,642 11,732 -7.74%
PBT 327 7,386 11,329 2,471 -882 -3,541 -4,165 -
Tax -360 -2,021 -2,337 -739 -108 -216 -74 30.13%
NP -33 5,365 8,992 1,732 -990 -3,757 -4,239 -55.44%
-
NP to SH -22 5,378 8,994 1,734 -988 -3,758 -4,235 -58.35%
-
Tax Rate 110.09% 27.36% 20.63% 29.91% - - - -
Total Cost 7,263 11,570 13,595 10,949 7,957 15,399 15,971 -12.29%
-
Net Worth 80,679 80,679 75,037 66,010 64,317 65,446 68,831 2.67%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 80,679 80,679 75,037 66,010 64,317 65,446 68,831 2.67%
NOSH 56,419 56,419 56,419 56,419 56,419 56,419 56,419 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -0.46% 31.68% 39.81% 13.66% -14.21% -32.27% -36.13% -
ROE -0.03% 6.67% 11.99% 2.63% -1.54% -5.74% -6.15% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 12.81 30.02 40.03 22.48 12.35 20.63 20.79 -7.74%
EPS -0.04 9.53 15.94 3.07 -1.75 -6.66 -7.51 -58.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.43 1.33 1.17 1.14 1.16 1.22 2.67%
Adjusted Per Share Value based on latest NOSH - 56,419
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 12.81 30.02 40.03 22.48 12.35 20.63 20.79 -7.74%
EPS -0.04 9.53 15.94 3.07 -1.75 -6.66 -7.51 -58.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.43 1.33 1.17 1.14 1.16 1.22 2.67%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.45 0.53 0.59 0.61 0.31 0.45 0.58 -
P/RPS 3.51 1.77 1.47 2.71 2.51 2.18 2.79 3.89%
P/EPS -1,154.03 5.56 3.70 19.85 -17.70 -6.76 -7.73 130.14%
EY -0.09 17.99 27.02 5.04 -5.65 -14.80 -12.94 -56.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.37 0.44 0.52 0.27 0.39 0.48 -7.02%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 29/05/23 26/05/22 27/05/21 25/06/20 29/05/19 25/05/18 -
Price 0.43 0.57 0.585 0.615 0.30 0.415 0.54 -
P/RPS 3.36 1.90 1.46 2.74 2.43 2.01 2.60 4.36%
P/EPS -1,102.74 5.98 3.67 20.01 -17.13 -6.23 -7.19 131.18%
EY -0.09 16.72 27.25 5.00 -5.84 -16.05 -13.90 -56.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.40 0.44 0.53 0.26 0.36 0.44 -6.17%

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