[MUH] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -391.95%
YoY- 79.95%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 34,600 21,254 12,139 33,688 23,870 17,475 9,219 141.31%
PBT 908 599 243 -1,340 716 1,086 1,030 -8.05%
Tax -809 -589 -256 143 -306 -41 -21 1038.12%
NP 99 10 -13 -1,197 410 1,045 1,009 -78.69%
-
NP to SH 99 10 -13 -1,197 410 1,045 1,009 -78.69%
-
Tax Rate 89.10% 98.33% 105.35% - 42.74% 3.78% 2.04% -
Total Cost 34,501 21,244 12,152 34,885 23,460 16,430 8,210 160.18%
-
Net Worth 36,682 0 30,073 36,435 37,483 38,158 37,866 -2.09%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 36,682 0 30,073 36,435 37,483 38,158 37,866 -2.09%
NOSH 52,105 50,000 43,333 52,682 52,564 52,777 52,827 -0.91%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 0.29% 0.05% -0.11% -3.55% 1.72% 5.98% 10.94% -
ROE 0.27% 0.00% -0.04% -3.29% 1.09% 2.74% 2.66% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 66.40 42.51 28.01 63.94 45.41 33.11 17.45 143.53%
EPS 0.19 0.02 -0.03 -2.27 0.78 1.98 1.91 -78.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.704 0.00 0.694 0.6916 0.7131 0.723 0.7168 -1.19%
Adjusted Per Share Value based on latest NOSH - 52,685
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 61.26 37.63 21.49 59.65 42.26 30.94 16.32 141.33%
EPS 0.18 0.02 -0.02 -2.12 0.73 1.85 1.79 -78.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6495 0.00 0.5325 0.6451 0.6637 0.6756 0.6705 -2.09%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.44 0.39 0.32 0.35 0.42 0.52 0.60 -
P/RPS 0.66 0.92 1.14 0.55 0.92 1.57 3.44 -66.70%
P/EPS 231.58 1,950.00 -1,066.67 -15.40 53.85 26.26 31.41 278.35%
EY 0.43 0.05 -0.09 -6.49 1.86 3.81 3.18 -73.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.00 0.46 0.51 0.59 0.72 0.84 -17.43%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 25/08/03 22/05/03 27/02/03 26/11/02 28/08/02 29/05/02 -
Price 0.51 0.48 0.30 0.34 0.38 0.47 0.58 -
P/RPS 0.77 1.13 1.07 0.53 0.84 1.42 3.32 -62.21%
P/EPS 268.42 2,400.00 -1,000.00 -14.96 48.72 23.74 30.37 326.91%
EY 0.37 0.04 -0.10 -6.68 2.05 4.21 3.29 -76.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.00 0.43 0.49 0.53 0.65 0.81 -7.54%

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