[MUH] QoQ 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- -169.24%
YoY- 42.62%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 13,346 9,115 12,139 7,008 6,396 8,255 9,219 27.94%
PBT 307 356 243 -1,038 -370 56 1,030 -55.34%
Tax -220 -333 -256 -669 -264 -20 -21 378.09%
NP 87 23 -13 -1,707 -634 36 1,009 -80.45%
-
NP to SH 87 23 -13 -1,707 -634 36 1,009 -80.45%
-
Tax Rate 71.66% 93.54% 105.35% - - 35.71% 2.04% -
Total Cost 13,259 9,092 12,152 8,715 7,030 8,219 8,210 37.61%
-
Net Worth 36,442 0 30,073 36,336 37,675 37,182 37,866 -2.52%
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 36,442 0 30,073 36,336 37,675 37,182 37,866 -2.52%
NOSH 51,764 60,000 43,333 52,685 52,833 51,428 52,827 -1.34%
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 0.65% 0.25% -0.11% -24.36% -9.91% 0.44% 10.94% -
ROE 0.24% 0.00% -0.04% -4.70% -1.68% 0.10% 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 25.78 15.19 28.01 13.30 12.11 16.05 17.45 29.68%
EPS 0.17 0.05 -0.03 -3.24 -1.20 0.07 1.91 -80.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.704 0.00 0.694 0.6897 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 23.63 16.14 21.49 12.41 11.32 14.62 16.32 27.95%
EPS 0.15 0.04 -0.02 -3.02 -1.12 0.06 1.79 -80.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6452 0.00 0.5325 0.6434 0.6671 0.6583 0.6705 -2.52%
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 1.71 2.57 1.14 2.63 3.47 3.24 3.44 -37.22%
P/EPS 261.80 1,017.39 -1,066.67 -10.80 -35.00 742.86 31.41 310.55%
EY 0.38 0.10 -0.09 -9.26 -2.86 0.13 3.18 -75.70%
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 1.98 3.16 1.07 2.56 3.14 2.93 3.32 -29.12%
P/EPS 303.45 1,252.17 -1,000.00 -10.49 -31.67 671.43 30.37 363.25%
EY 0.33 0.08 -0.10 -9.53 -3.16 0.15 3.29 -78.38%
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