[MUH] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 890.0%
YoY- -75.85%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 15,765 6,592 47,317 34,600 21,254 12,139 33,688 -39.75%
PBT 92 34 1,514 908 599 243 -1,340 -
Tax -58 -1 -1,266 -809 -589 -256 143 -
NP 34 33 248 99 10 -13 -1,197 -
-
NP to SH 34 33 248 99 10 -13 -1,197 -
-
Tax Rate 63.04% 2.94% 83.62% 89.10% 98.33% 105.35% - -
Total Cost 15,731 6,559 47,069 34,501 21,244 12,152 34,885 -41.22%
-
Net Worth 40,647 39,237 37,607 36,682 0 30,073 36,435 7.57%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 40,647 39,237 37,607 36,682 0 30,073 36,435 7.57%
NOSH 56,666 55,000 52,857 52,105 50,000 43,333 52,682 4.98%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.22% 0.50% 0.52% 0.29% 0.05% -0.11% -3.55% -
ROE 0.08% 0.08% 0.66% 0.27% 0.00% -0.04% -3.29% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 27.82 11.99 89.52 66.40 42.51 28.01 63.94 -42.61%
EPS 0.06 0.06 0.47 0.19 0.02 -0.03 -2.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7173 0.7134 0.7115 0.704 0.00 0.694 0.6916 2.46%
Adjusted Per Share Value based on latest NOSH - 51,764
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 27.91 11.67 83.78 61.26 37.63 21.49 59.65 -39.75%
EPS 0.06 0.06 0.44 0.18 0.02 -0.02 -2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7197 0.6947 0.6659 0.6495 0.00 0.5325 0.6451 7.57%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.36 0.51 0.53 0.44 0.39 0.32 0.35 -
P/RPS 1.29 4.26 0.59 0.66 0.92 1.14 0.55 76.62%
P/EPS 600.00 850.00 112.96 231.58 1,950.00 -1,066.67 -15.40 -
EY 0.17 0.12 0.89 0.43 0.05 -0.09 -6.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.71 0.74 0.63 0.00 0.46 0.51 -1.31%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 17/05/04 26/02/04 28/11/03 25/08/03 22/05/03 27/02/03 -
Price 0.37 0.37 0.56 0.51 0.48 0.30 0.34 -
P/RPS 1.33 3.09 0.63 0.77 1.13 1.07 0.53 84.76%
P/EPS 616.67 616.67 119.35 268.42 2,400.00 -1,000.00 -14.96 -
EY 0.16 0.16 0.84 0.37 0.04 -0.10 -6.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.79 0.72 0.00 0.43 0.49 4.04%

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