[MUH] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 24.48%
YoY- 27.81%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 33,798 30,878 32,337 36,548 43,649 44,334 50,644 -23.65%
PBT -1,108 -321 -1,515 -2,254 -3,376 -5,530 -4,564 -61.11%
Tax -1,210 -975 -1,049 -711 375 1,520 3,529 -
NP -2,318 -1,296 -2,564 -2,965 -3,001 -4,010 -1,035 71.26%
-
NP to SH -2,318 -1,296 -2,564 -2,965 -3,926 -5,969 -4,213 -32.87%
-
Tax Rate - - - - - - - -
Total Cost 36,116 32,174 34,901 39,513 46,650 48,344 51,679 -21.26%
-
Net Worth 30,073 36,336 37,675 37,182 37,866 36,939 39,789 -17.04%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 30,073 36,336 37,675 37,182 37,866 36,939 39,789 -17.04%
NOSH 43,333 52,685 52,833 51,428 52,827 52,748 52,806 -12.35%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -6.86% -4.20% -7.93% -8.11% -6.88% -9.04% -2.04% -
ROE -7.71% -3.57% -6.81% -7.97% -10.37% -16.16% -10.59% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 78.00 58.61 61.21 71.07 82.63 84.05 95.91 -12.88%
EPS -5.35 -2.46 -4.85 -5.77 -7.43 -11.32 -7.98 -23.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.694 0.6897 0.7131 0.723 0.7168 0.7003 0.7535 -5.34%
Adjusted Per Share Value based on latest NOSH - 51,428
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 59.84 54.67 57.26 64.71 77.28 78.50 89.67 -23.65%
EPS -4.10 -2.29 -4.54 -5.25 -6.95 -10.57 -7.46 -32.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5325 0.6434 0.6671 0.6583 0.6705 0.654 0.7045 -17.03%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.32 0.35 0.42 0.52 0.60 0.78 0.51 -
P/RPS 0.41 0.60 0.69 0.73 0.73 0.93 0.53 -15.74%
P/EPS -5.98 -14.23 -8.65 -9.02 -8.07 -6.89 -6.39 -4.32%
EY -16.72 -7.03 -11.55 -11.09 -12.39 -14.51 -15.64 4.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.51 0.59 0.72 0.84 1.11 0.68 -22.95%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 22/05/03 27/02/03 26/11/02 28/08/02 29/05/02 27/02/02 28/11/01 -
Price 0.30 0.34 0.38 0.47 0.58 0.66 0.68 -
P/RPS 0.38 0.58 0.62 0.66 0.70 0.79 0.71 -34.10%
P/EPS -5.61 -13.82 -7.83 -8.15 -7.80 -5.83 -8.52 -24.33%
EY -17.83 -7.23 -12.77 -12.27 -12.81 -17.15 -11.73 32.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.53 0.65 0.81 0.94 0.90 -38.91%

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