[MUH] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 167.62%
YoY- 197.58%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 33,688 31,826 34,950 36,876 44,333 47,821 50,518 -23.61%
PBT -1,340 954 2,172 4,120 -5,531 -4,398 -4,380 -54.49%
Tax 143 -408 -82 -84 5,531 4,398 4,380 -89.72%
NP -1,197 546 2,090 4,036 0 0 0 -
-
NP to SH -1,197 546 2,090 4,036 -5,969 -3,992 -3,918 -54.54%
-
Tax Rate - 42.77% 3.78% 2.04% - - - -
Total Cost 34,885 31,280 32,860 32,840 44,333 47,821 50,518 -21.82%
-
Net Worth 36,435 37,483 38,158 37,866 36,926 39,717 40,459 -6.72%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 36,435 37,483 38,158 37,866 36,926 39,717 40,459 -6.72%
NOSH 52,682 52,564 52,777 52,827 52,729 52,711 52,661 0.02%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -3.55% 1.72% 5.98% 10.94% 0.00% 0.00% 0.00% -
ROE -3.29% 1.46% 5.48% 10.66% -16.16% -10.05% -9.68% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 63.94 60.55 66.22 69.80 84.08 90.72 95.93 -23.63%
EPS -2.27 1.04 3.96 7.64 -11.32 -7.57 -7.44 -54.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6916 0.7131 0.723 0.7168 0.7003 0.7535 0.7683 -6.75%
Adjusted Per Share Value based on latest NOSH - 52,827
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 59.65 56.35 61.88 65.29 78.49 84.67 89.45 -23.61%
EPS -2.12 0.97 3.70 7.15 -10.57 -7.07 -6.94 -54.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6451 0.6637 0.6756 0.6705 0.6538 0.7032 0.7164 -6.73%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.35 0.42 0.52 0.60 0.78 0.51 0.51 -
P/RPS 0.55 0.69 0.79 0.86 0.93 0.56 0.53 2.49%
P/EPS -15.40 40.38 13.13 7.85 -6.89 -6.73 -6.85 71.36%
EY -6.49 2.48 7.62 12.73 -14.51 -14.85 -14.59 -41.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.59 0.72 0.84 1.11 0.68 0.66 -15.75%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 26/11/02 28/08/02 29/05/02 27/02/02 28/11/01 29/08/01 -
Price 0.34 0.38 0.47 0.58 0.66 0.68 0.82 -
P/RPS 0.53 0.63 0.71 0.83 0.79 0.75 0.85 -26.95%
P/EPS -14.96 36.54 11.87 7.59 -5.83 -8.98 -11.02 22.53%
EY -6.68 2.74 8.43 13.17 -17.15 -11.14 -9.07 -18.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 0.65 0.81 0.94 0.90 1.07 -40.50%

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