[MUH] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -235.73%
YoY- -5725.16%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 17,412 21,496 26,109 27,513 31,678 31,000 34,696 -36.87%
PBT -15,051 -14,913 -16,682 -16,213 -4,056 -3,869 -313 1225.47%
Tax -48 -273 -736 -1,225 -1,138 -914 -1,015 -86.94%
NP -15,099 -15,186 -17,418 -17,438 -5,194 -4,783 -1,328 406.38%
-
NP to SH -15,067 -15,154 -17,387 -17,438 -5,194 -4,783 -1,328 405.66%
-
Tax Rate - - - - - - - -
Total Cost 32,511 36,682 43,527 44,951 36,872 35,783 36,024 -6.61%
-
Net Worth 26,771 26,881 20,447 21,518 33,612 33,828 36,453 -18.61%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 26,771 26,881 20,447 21,518 33,612 33,828 36,453 -18.61%
NOSH 52,909 52,760 52,631 52,741 52,816 52,758 52,755 0.19%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -86.72% -70.65% -66.71% -63.38% -16.40% -15.43% -3.83% -
ROE -56.28% -56.37% -85.03% -81.04% -15.45% -14.14% -3.64% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 32.91 40.74 49.61 52.17 59.98 58.76 65.77 -36.99%
EPS -28.48 -28.72 -33.04 -33.06 -9.83 -9.07 -2.52 404.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.506 0.5095 0.3885 0.408 0.6364 0.6412 0.691 -18.77%
Adjusted Per Share Value based on latest NOSH - 52,741
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 30.83 38.06 46.23 48.71 56.09 54.89 61.43 -36.87%
EPS -26.68 -26.83 -30.78 -30.88 -9.20 -8.47 -2.35 405.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.474 0.476 0.362 0.381 0.5951 0.599 0.6454 -18.61%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.14 0.12 0.12 0.20 0.39 0.38 0.51 -
P/RPS 0.43 0.29 0.24 0.38 0.65 0.65 0.78 -32.79%
P/EPS -0.49 -0.42 -0.36 -0.60 -3.97 -4.19 -20.26 -91.65%
EY -203.41 -239.35 -275.29 -165.31 -25.22 -23.86 -4.94 1095.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.24 0.31 0.49 0.61 0.59 0.74 -47.71%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 23/02/06 24/11/05 30/08/05 27/05/05 24/02/05 25/11/04 -
Price 0.09 0.13 0.12 0.22 0.23 0.40 0.43 -
P/RPS 0.27 0.32 0.24 0.42 0.38 0.68 0.65 -44.35%
P/EPS -0.32 -0.45 -0.36 -0.67 -2.34 -4.41 -17.08 -92.96%
EY -316.41 -220.94 -275.29 -150.29 -42.76 -22.66 -5.85 1333.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.26 0.31 0.54 0.36 0.62 0.62 -56.18%

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