[MUH] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 92.32%
YoY- 23.02%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 13,264 14,304 14,786 12,744 21,496 22,810 24,558 -33.60%
PBT -1,039 -802 -1,022 -1,164 -14,913 -18,330 -24,504 -87.77%
Tax -421 0 0 0 -274 -501 -682 -27.43%
NP -1,460 -802 -1,022 -1,164 -15,187 -18,832 -25,186 -84.94%
-
NP to SH -1,459 -801 -1,022 -1,164 -15,150 -18,785 -25,178 -84.94%
-
Tax Rate - - - - - - - -
Total Cost 14,724 15,106 15,808 13,908 36,683 41,642 49,744 -55.48%
-
Net Worth 27,480 26,359 26,435 26,771 26,894 20,484 21,517 17.66%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 27,480 26,359 26,435 26,771 26,894 20,484 21,517 17.66%
NOSH 52,847 52,719 52,680 52,909 52,734 52,728 52,739 0.13%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -11.01% -5.61% -6.91% -9.13% -70.65% -82.56% -102.56% -
ROE -5.31% -3.04% -3.87% -4.35% -56.33% -91.70% -117.01% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 25.10 27.13 28.07 24.09 40.76 43.26 46.56 -33.68%
EPS -2.77 -1.52 -1.94 -2.20 -28.73 -35.63 -47.76 -84.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.50 0.5018 0.506 0.51 0.3885 0.408 17.49%
Adjusted Per Share Value based on latest NOSH - 52,909
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 23.48 25.33 26.18 22.56 38.06 40.39 43.48 -33.61%
EPS -2.58 -1.42 -1.81 -2.06 -26.82 -33.26 -44.58 -84.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4866 0.4667 0.4681 0.474 0.4762 0.3627 0.381 17.66%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.10 0.08 0.12 0.14 0.12 0.12 0.20 -
P/RPS 0.40 0.29 0.43 0.58 0.29 0.28 0.43 -4.69%
P/EPS -3.62 -5.26 -6.19 -6.36 -0.42 -0.34 -0.42 318.73%
EY -27.61 -19.00 -16.17 -15.71 -239.41 -296.89 -238.70 -76.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.16 0.24 0.28 0.24 0.31 0.49 -46.73%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 29/08/06 30/05/06 23/02/06 24/11/05 30/08/05 -
Price 0.16 0.10 0.11 0.09 0.13 0.12 0.22 -
P/RPS 0.64 0.37 0.39 0.37 0.32 0.28 0.47 22.78%
P/EPS -5.80 -6.58 -5.67 -4.09 -0.45 -0.34 -0.46 439.23%
EY -17.25 -15.20 -17.64 -24.44 -220.99 -296.89 -217.00 -81.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.20 0.22 0.18 0.25 0.31 0.54 -30.85%

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