[MUH] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 1.97%
YoY- 113.3%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 31,678 31,000 34,696 41,809 41,750 47,297 41,608 -16.60%
PBT -4,056 -3,869 -313 1,021 1,319 1,528 -132 878.98%
Tax -1,138 -914 -1,015 -711 -1,015 -1,270 -1,478 -15.98%
NP -5,194 -4,783 -1,328 310 304 258 -1,610 118.17%
-
NP to SH -5,194 -4,783 -1,328 310 304 258 -1,610 118.17%
-
Tax Rate - - - 69.64% 76.95% 83.12% - -
Total Cost 36,872 35,783 36,024 41,499 41,446 47,039 43,218 -10.03%
-
Net Worth 33,612 33,828 36,453 34,669 39,237 37,957 36,442 -5.24%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 33,612 33,828 36,453 34,669 39,237 37,957 36,442 -5.24%
NOSH 52,816 52,758 52,755 48,333 55,000 53,333 51,764 1.34%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -16.40% -15.43% -3.83% 0.74% 0.73% 0.55% -3.87% -
ROE -15.45% -14.14% -3.64% 0.89% 0.77% 0.68% -4.42% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 59.98 58.76 65.77 86.50 75.91 88.68 80.38 -17.71%
EPS -9.83 -9.07 -2.52 0.64 0.55 0.48 -3.11 115.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6364 0.6412 0.691 0.7173 0.7134 0.7117 0.704 -6.50%
Adjusted Per Share Value based on latest NOSH - 48,333
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 56.09 54.89 61.43 74.03 73.92 83.74 73.67 -16.60%
EPS -9.20 -8.47 -2.35 0.55 0.54 0.46 -2.85 118.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5951 0.599 0.6454 0.6138 0.6947 0.6721 0.6452 -5.24%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.39 0.38 0.51 0.36 0.51 0.53 0.44 -
P/RPS 0.65 0.65 0.78 0.42 0.67 0.60 0.55 11.76%
P/EPS -3.97 -4.19 -20.26 56.13 92.27 109.56 -14.15 -57.10%
EY -25.22 -23.86 -4.94 1.78 1.08 0.91 -7.07 133.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.74 0.50 0.71 0.74 0.63 -2.12%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 24/02/05 25/11/04 19/08/04 17/05/04 26/02/04 28/11/03 -
Price 0.23 0.40 0.43 0.37 0.37 0.56 0.51 -
P/RPS 0.38 0.68 0.65 0.43 0.49 0.63 0.63 -28.58%
P/EPS -2.34 -4.41 -17.08 57.69 66.94 115.76 -16.40 -72.66%
EY -42.76 -22.66 -5.85 1.73 1.49 0.86 -6.10 265.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.62 0.62 0.52 0.52 0.79 0.72 -36.97%

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