[MUH] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -46.77%
YoY- 353.85%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 30,999 29,332 31,530 26,368 47,317 46,133 42,508 -18.90%
PBT -3,870 -1,246 184 136 1,514 1,210 1,198 -
Tax -942 -776 -116 -4 -1,266 -1,078 -1,178 -13.78%
NP -4,812 -2,022 68 132 248 132 20 -
-
NP to SH -4,812 -2,022 68 132 248 132 20 -
-
Tax Rate - - 63.04% 2.94% 83.62% 89.09% 98.33% -
Total Cost 35,811 31,354 31,462 26,236 47,069 46,001 42,488 -10.72%
-
Net Worth 42,130 36,397 40,647 39,237 37,607 36,682 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 42,130 36,397 40,647 39,237 37,607 36,682 0 -
NOSH 52,741 52,673 56,666 55,000 52,857 52,105 50,000 3.60%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -15.52% -6.90% 0.22% 0.50% 0.52% 0.29% 0.05% -
ROE -11.42% -5.56% 0.17% 0.34% 0.66% 0.36% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 58.78 55.69 55.64 47.94 89.52 88.54 85.02 -21.72%
EPS -9.13 -3.84 0.12 0.24 0.47 0.25 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7988 0.691 0.7173 0.7134 0.7115 0.704 0.00 -
Adjusted Per Share Value based on latest NOSH - 55,000
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 54.89 51.93 55.83 46.69 83.78 81.68 75.26 -18.89%
EPS -8.52 -3.58 0.12 0.23 0.44 0.23 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7459 0.6444 0.7197 0.6947 0.6659 0.6495 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.38 0.51 0.36 0.51 0.53 0.44 0.39 -
P/RPS 0.65 0.92 0.65 1.06 0.59 0.50 0.46 25.79%
P/EPS -4.16 -13.28 300.00 212.50 112.96 173.68 975.00 -
EY -24.01 -7.53 0.33 0.47 0.89 0.58 0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.74 0.50 0.71 0.74 0.63 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 25/11/04 19/08/04 17/05/04 26/02/04 28/11/03 25/08/03 -
Price 0.40 0.43 0.37 0.37 0.56 0.51 0.48 -
P/RPS 0.68 0.77 0.66 0.77 0.63 0.58 0.56 13.75%
P/EPS -4.38 -11.20 308.33 154.17 119.35 201.32 1,200.00 -
EY -22.81 -8.93 0.32 0.65 0.84 0.50 0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.62 0.52 0.52 0.79 0.72 0.00 -

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