[MUH] QoQ 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- -5448.28%
YoY- -1882.76%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 5,009 7,270 9,001 6,233 9,174 6,592 12,697 -46.24%
PBT -12,099 -153 -2,934 -1,027 58 34 622 -
Tax -116 -225 -360 -524 -29 -1 -461 -60.17%
NP -12,215 -378 -3,294 -1,551 29 33 161 -
-
NP to SH -12,215 -378 -3,294 -1,551 29 33 161 -
-
Tax Rate - - - - 50.00% 2.94% 74.12% -
Total Cost 17,224 7,648 12,295 7,784 9,145 6,559 12,536 23.61%
-
Net Worth 21,518 33,612 33,828 36,453 34,669 39,237 37,957 -31.52%
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 21,518 33,612 33,828 36,453 34,669 39,237 37,957 -31.52%
NOSH 52,741 52,816 52,758 52,755 48,333 55,000 53,333 -0.74%
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 -243.86% -5.20% -36.60% -24.88% 0.32% 0.50% 1.27% -
ROE -56.76% -1.12% -9.74% -4.25% 0.08% 0.08% 0.42% -
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 9.50 13.76 17.06 11.81 18.98 11.99 23.81 -45.83%
EPS -23.16 -0.71 -6.25 -2.94 0.06 0.06 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.408 0.6364 0.6412 0.691 0.7173 0.7134 0.7117 -31.01%
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 8.87 12.87 15.94 11.04 16.24 11.67 22.48 -46.23%
EPS -21.63 -0.67 -5.83 -2.75 0.05 0.06 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.381 0.5951 0.599 0.6454 0.6138 0.6947 0.6721 -31.52%
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 2.11 2.83 2.23 4.32 1.90 4.26 2.23 -3.62%
P/EPS -0.86 -54.49 -6.09 -17.35 600.00 850.00 175.57 -
EY -115.80 -1.84 -16.43 -5.76 0.17 0.12 0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.61 0.59 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 2.32 1.67 2.34 3.64 1.95 3.09 2.35 -0.85%
P/EPS -0.95 -32.14 -6.41 -14.63 616.67 616.67 185.51 -
EY -105.27 -3.11 -15.61 -6.84 0.16 0.16 0.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.36 0.62 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