[MUH] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 69.2%
YoY- -83.52%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 7,587 15,163 10,759 6,521 2,653 11,099 8,684 -8.60%
PBT 650 2,503 2,134 1,788 922 6,677 9,848 -83.64%
Tax -231 -140 -302 -229 0 -37 -129 47.41%
NP 419 2,363 1,832 1,559 922 6,640 9,719 -87.68%
-
NP to SH 419 2,364 1,833 1,560 922 6,642 9,720 -87.68%
-
Tax Rate 35.54% 5.59% 14.15% 12.81% 0.00% 0.55% 1.31% -
Total Cost 7,168 12,800 8,927 4,962 1,731 4,459 -1,035 -
-
Net Worth 39,778 39,539 38,429 38,024 37,406 36,379 39,555 0.37%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 39,778 39,539 38,429 38,024 37,406 36,379 39,555 0.37%
NOSH 53,037 52,719 52,643 52,702 52,685 52,723 52,740 0.37%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 5.52% 15.58% 17.03% 23.91% 34.75% 59.83% 111.92% -
ROE 1.05% 5.98% 4.77% 4.10% 2.46% 18.26% 24.57% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 14.30 28.76 20.44 12.37 5.04 21.05 16.47 -8.98%
EPS 0.79 4.48 3.48 2.96 1.75 12.60 18.43 -87.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.73 0.7215 0.71 0.69 0.75 0.00%
Adjusted Per Share Value based on latest NOSH - 52,727
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 13.43 26.85 19.05 11.55 4.70 19.65 15.38 -8.63%
EPS 0.74 4.19 3.25 2.76 1.63 11.76 17.21 -87.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7043 0.7001 0.6804 0.6733 0.6623 0.6441 0.7004 0.37%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.41 0.33 0.30 0.50 0.40 0.17 0.15 -
P/RPS 2.87 1.15 1.47 4.04 7.94 0.81 0.91 114.91%
P/EPS 51.90 7.36 8.62 16.89 22.86 1.35 0.81 1497.18%
EY 1.93 13.59 11.61 5.92 4.38 74.10 122.87 -93.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.44 0.41 0.69 0.56 0.25 0.20 96.16%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 29/02/12 29/11/11 23/08/11 26/05/11 28/02/11 30/11/10 -
Price 0.39 0.38 0.33 0.38 0.48 0.40 0.20 -
P/RPS 2.73 1.32 1.61 3.07 9.53 1.90 1.21 71.93%
P/EPS 49.37 8.47 9.48 12.84 27.43 3.18 1.09 1167.70%
EY 2.03 11.80 10.55 7.79 3.65 31.49 92.15 -92.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.45 0.53 0.68 0.58 0.27 54.73%

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