[MUH] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 87.88%
YoY- 120.72%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 29,332 31,530 26,368 47,317 46,133 42,508 48,556 -28.47%
PBT -1,246 184 136 1,514 1,210 1,198 972 -
Tax -776 -116 -4 -1,266 -1,078 -1,178 -1,024 -16.83%
NP -2,022 68 132 248 132 20 -52 1040.13%
-
NP to SH -2,022 68 132 248 132 20 -52 1040.13%
-
Tax Rate - 63.04% 2.94% 83.62% 89.09% 98.33% 105.35% -
Total Cost 31,354 31,462 26,236 47,069 46,001 42,488 48,608 -25.28%
-
Net Worth 36,397 40,647 39,237 37,607 36,682 0 30,073 13.52%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 36,397 40,647 39,237 37,607 36,682 0 30,073 13.52%
NOSH 52,673 56,666 55,000 52,857 52,105 50,000 43,333 13.85%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -6.90% 0.22% 0.50% 0.52% 0.29% 0.05% -0.11% -
ROE -5.56% 0.17% 0.34% 0.66% 0.36% 0.00% -0.17% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 55.69 55.64 47.94 89.52 88.54 85.02 112.05 -37.17%
EPS -3.84 0.12 0.24 0.47 0.25 0.04 -0.12 901.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.691 0.7173 0.7134 0.7115 0.704 0.00 0.694 -0.28%
Adjusted Per Share Value based on latest NOSH - 53,333
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 51.93 55.83 46.69 83.78 81.68 75.26 85.97 -28.47%
EPS -3.58 0.12 0.23 0.44 0.23 0.04 -0.09 1057.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6444 0.7197 0.6947 0.6659 0.6495 0.00 0.5325 13.52%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.51 0.36 0.51 0.53 0.44 0.39 0.32 -
P/RPS 0.92 0.65 1.06 0.59 0.50 0.46 0.29 115.45%
P/EPS -13.28 300.00 212.50 112.96 173.68 975.00 -266.67 -86.39%
EY -7.53 0.33 0.47 0.89 0.58 0.10 -0.38 628.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.50 0.71 0.74 0.63 0.00 0.46 37.17%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 19/08/04 17/05/04 26/02/04 28/11/03 25/08/03 22/05/03 -
Price 0.43 0.37 0.37 0.56 0.51 0.48 0.30 -
P/RPS 0.77 0.66 0.77 0.63 0.58 0.56 0.27 100.71%
P/EPS -11.20 308.33 154.17 119.35 201.32 1,200.00 -250.00 -87.31%
EY -8.93 0.32 0.65 0.84 0.50 0.08 -0.40 688.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.52 0.52 0.79 0.72 0.00 0.43 27.54%

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