[MUH] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -86.12%
YoY- 228.11%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 15,163 10,759 6,521 2,653 11,099 8,684 6,130 82.59%
PBT 2,503 2,134 1,788 922 6,677 9,848 9,526 -58.87%
Tax -140 -302 -229 0 -37 -129 -59 77.62%
NP 2,363 1,832 1,559 922 6,640 9,719 9,467 -60.25%
-
NP to SH 2,364 1,833 1,560 922 6,642 9,720 9,468 -60.24%
-
Tax Rate 5.59% 14.15% 12.81% 0.00% 0.55% 1.31% 0.62% -
Total Cost 12,800 8,927 4,962 1,731 4,459 -1,035 -3,337 -
-
Net Worth 39,539 38,429 38,024 37,406 36,379 39,555 39,537 0.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 39,539 38,429 38,024 37,406 36,379 39,555 39,537 0.00%
NOSH 52,719 52,643 52,702 52,685 52,723 52,740 52,717 0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 15.58% 17.03% 23.91% 34.75% 59.83% 111.92% 154.44% -
ROE 5.98% 4.77% 4.10% 2.46% 18.26% 24.57% 23.95% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 28.76 20.44 12.37 5.04 21.05 16.47 11.63 82.56%
EPS 4.48 3.48 2.96 1.75 12.60 18.43 17.96 -60.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.73 0.7215 0.71 0.69 0.75 0.75 0.00%
Adjusted Per Share Value based on latest NOSH - 52,685
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 26.85 19.05 11.55 4.70 19.65 15.38 10.85 82.65%
EPS 4.19 3.25 2.76 1.63 11.76 17.21 16.76 -60.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7001 0.6804 0.6733 0.6623 0.6441 0.7004 0.70 0.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.33 0.30 0.50 0.40 0.17 0.15 0.16 -
P/RPS 1.15 1.47 4.04 7.94 0.81 0.91 1.38 -11.41%
P/EPS 7.36 8.62 16.89 22.86 1.35 0.81 0.89 307.36%
EY 13.59 11.61 5.92 4.38 74.10 122.87 112.25 -75.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.69 0.56 0.25 0.20 0.21 63.51%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 29/11/11 23/08/11 26/05/11 28/02/11 30/11/10 25/08/10 -
Price 0.38 0.33 0.38 0.48 0.40 0.20 0.18 -
P/RPS 1.32 1.61 3.07 9.53 1.90 1.21 1.55 -10.12%
P/EPS 8.47 9.48 12.84 27.43 3.18 1.09 1.00 313.90%
EY 11.80 10.55 7.79 3.65 31.49 92.15 99.78 -75.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.45 0.53 0.68 0.58 0.27 0.24 65.06%

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