[MUH] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -4561.76%
YoY- -1632.32%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 12,279 7,270 30,999 21,999 15,765 6,592 47,317 -59.34%
PBT -12,252 -153 -3,870 -935 92 34 1,514 -
Tax -341 -225 -942 -582 -58 -1 -1,266 -58.32%
NP -12,593 -378 -4,812 -1,517 34 33 248 -
-
NP to SH -12,589 -378 -4,812 -1,517 34 33 248 -
-
Tax Rate - - - - 63.04% 2.94% 83.62% -
Total Cost 24,872 7,648 35,811 23,516 15,731 6,559 47,069 -34.66%
-
Net Worth 21,517 33,612 42,130 36,397 40,647 39,237 37,607 -31.10%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 21,517 33,612 42,130 36,397 40,647 39,237 37,607 -31.10%
NOSH 52,739 52,816 52,741 52,673 56,666 55,000 52,857 -0.14%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -102.56% -5.20% -15.52% -6.90% 0.22% 0.50% 0.52% -
ROE -58.50% -1.12% -11.42% -4.17% 0.08% 0.08% 0.66% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 23.28 13.76 58.78 41.76 27.82 11.99 89.52 -59.29%
EPS -23.88 -0.71 -9.13 -2.88 0.06 0.06 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.408 0.6364 0.7988 0.691 0.7173 0.7134 0.7115 -31.00%
Adjusted Per Share Value based on latest NOSH - 52,755
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 21.74 12.87 54.89 38.95 27.91 11.67 83.78 -59.35%
EPS -22.29 -0.67 -8.52 -2.69 0.06 0.06 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.381 0.5951 0.7459 0.6444 0.7197 0.6947 0.6659 -31.10%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.20 0.39 0.38 0.51 0.36 0.51 0.53 -
P/RPS 0.86 2.83 0.65 1.22 1.29 4.26 0.59 28.58%
P/EPS -0.84 -54.49 -4.16 -17.71 600.00 850.00 112.96 -
EY -119.35 -1.84 -24.01 -5.65 0.17 0.12 0.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.61 0.48 0.74 0.50 0.71 0.74 -24.04%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 27/05/05 24/02/05 25/11/04 19/08/04 17/05/04 26/02/04 -
Price 0.22 0.23 0.40 0.43 0.37 0.37 0.56 -
P/RPS 0.94 1.67 0.68 1.03 1.33 3.09 0.63 30.60%
P/EPS -0.92 -32.14 -4.38 -14.93 616.67 616.67 119.35 -
EY -108.50 -3.11 -22.81 -6.70 0.16 0.16 0.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.36 0.50 0.62 0.52 0.52 0.79 -22.42%

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