[MUH] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 79.61%
YoY- 82.38%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 13,164 13,243 15,117 16,611 17,412 21,496 26,109 -36.67%
PBT -458 -166 -1,767 -3,172 -15,051 -14,913 -16,682 -90.91%
Tax -584 -597 103 68 -48 -273 -736 -14.30%
NP -1,042 -763 -1,664 -3,104 -15,099 -15,186 -17,418 -84.73%
-
NP to SH -1,039 -761 -1,662 -3,072 -15,067 -15,154 -17,387 -84.74%
-
Tax Rate - - - - - - - -
Total Cost 14,206 14,006 16,781 19,715 32,511 36,682 43,527 -52.62%
-
Net Worth 26,869 27,733 26,470 26,284 26,771 26,881 20,447 19.99%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 26,869 27,733 26,470 26,284 26,771 26,881 20,447 19.99%
NOSH 52,685 53,333 52,941 52,380 52,909 52,760 52,631 0.06%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -7.92% -5.76% -11.01% -18.69% -86.72% -70.65% -66.71% -
ROE -3.87% -2.74% -6.28% -11.69% -56.28% -56.37% -85.03% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 24.99 24.83 28.55 31.71 32.91 40.74 49.61 -36.71%
EPS -1.97 -1.43 -3.14 -5.86 -28.48 -28.72 -33.04 -84.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.52 0.50 0.5018 0.506 0.5095 0.3885 19.91%
Adjusted Per Share Value based on latest NOSH - 52,380
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 23.31 23.45 26.77 29.41 30.83 38.06 46.23 -36.67%
EPS -1.84 -1.35 -2.94 -5.44 -26.68 -26.83 -30.78 -84.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4757 0.491 0.4687 0.4654 0.474 0.476 0.362 19.99%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.14 0.10 0.08 0.12 0.14 0.12 0.12 -
P/RPS 0.56 0.40 0.28 0.38 0.43 0.29 0.24 76.01%
P/EPS -7.10 -7.01 -2.55 -2.05 -0.49 -0.42 -0.36 631.29%
EY -14.09 -14.27 -39.24 -48.87 -203.41 -239.35 -275.29 -86.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.19 0.16 0.24 0.28 0.24 0.31 -8.80%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 28/02/07 30/11/06 29/08/06 30/05/06 23/02/06 24/11/05 -
Price 0.12 0.16 0.10 0.11 0.09 0.13 0.12 -
P/RPS 0.48 0.64 0.35 0.35 0.27 0.32 0.24 58.80%
P/EPS -6.08 -11.21 -3.19 -1.88 -0.32 -0.45 -0.36 559.39%
EY -16.43 -8.92 -31.39 -53.32 -316.41 -220.94 -275.29 -84.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.31 0.20 0.22 0.18 0.26 0.31 -15.69%

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