[MUH] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 98.91%
YoY- -101.29%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 47,317 34,600 21,254 12,139 33,688 23,870 17,475 93.91%
PBT 1,514 908 599 243 -1,340 716 1,086 24.71%
Tax -1,266 -809 -589 -256 143 -306 -41 878.10%
NP 248 99 10 -13 -1,197 410 1,045 -61.56%
-
NP to SH 248 99 10 -13 -1,197 410 1,045 -61.56%
-
Tax Rate 83.62% 89.10% 98.33% 105.35% - 42.74% 3.78% -
Total Cost 47,069 34,501 21,244 12,152 34,885 23,460 16,430 101.32%
-
Net Worth 37,607 36,682 0 30,073 36,435 37,483 38,158 -0.96%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 37,607 36,682 0 30,073 36,435 37,483 38,158 -0.96%
NOSH 52,857 52,105 50,000 43,333 52,682 52,564 52,777 0.10%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 0.52% 0.29% 0.05% -0.11% -3.55% 1.72% 5.98% -
ROE 0.66% 0.27% 0.00% -0.04% -3.29% 1.09% 2.74% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 89.52 66.40 42.51 28.01 63.94 45.41 33.11 93.72%
EPS 0.47 0.19 0.02 -0.03 -2.27 0.78 1.98 -61.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7115 0.704 0.00 0.694 0.6916 0.7131 0.723 -1.06%
Adjusted Per Share Value based on latest NOSH - 43,333
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 83.78 61.26 37.63 21.49 59.65 42.26 30.94 93.92%
EPS 0.44 0.18 0.02 -0.02 -2.12 0.73 1.85 -61.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6659 0.6495 0.00 0.5325 0.6451 0.6637 0.6756 -0.95%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.53 0.44 0.39 0.32 0.35 0.42 0.52 -
P/RPS 0.59 0.66 0.92 1.14 0.55 0.92 1.57 -47.83%
P/EPS 112.96 231.58 1,950.00 -1,066.67 -15.40 53.85 26.26 163.79%
EY 0.89 0.43 0.05 -0.09 -6.49 1.86 3.81 -61.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.63 0.00 0.46 0.51 0.59 0.72 1.83%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 28/11/03 25/08/03 22/05/03 27/02/03 26/11/02 28/08/02 -
Price 0.56 0.51 0.48 0.30 0.34 0.38 0.47 -
P/RPS 0.63 0.77 1.13 1.07 0.53 0.84 1.42 -41.74%
P/EPS 119.35 268.42 2,400.00 -1,000.00 -14.96 48.72 23.74 192.60%
EY 0.84 0.37 0.04 -0.10 -6.68 2.05 4.21 -65.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.72 0.00 0.43 0.49 0.53 0.65 13.84%

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