[MUH] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 30.93%
YoY- 37.21%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 41,809 41,750 47,297 41,608 34,658 33,798 30,878 22.41%
PBT 1,021 1,319 1,528 -132 -809 -1,108 -321 -
Tax -711 -1,015 -1,270 -1,478 -1,522 -1,210 -975 -18.99%
NP 310 304 258 -1,610 -2,331 -2,318 -1,296 -
-
NP to SH 310 304 258 -1,610 -2,331 -2,318 -1,296 -
-
Tax Rate 69.64% 76.95% 83.12% - - - - -
Total Cost 41,499 41,446 47,039 43,218 36,989 36,116 32,174 18.51%
-
Net Worth 34,669 39,237 37,957 36,442 0 30,073 36,336 -3.08%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 34,669 39,237 37,957 36,442 0 30,073 36,336 -3.08%
NOSH 48,333 55,000 53,333 51,764 60,000 43,333 52,685 -5.59%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.74% 0.73% 0.55% -3.87% -6.73% -6.86% -4.20% -
ROE 0.89% 0.77% 0.68% -4.42% 0.00% -7.71% -3.57% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 86.50 75.91 88.68 80.38 57.76 78.00 58.61 29.65%
EPS 0.64 0.55 0.48 -3.11 -3.89 -5.35 -2.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7173 0.7134 0.7117 0.704 0.00 0.694 0.6897 2.65%
Adjusted Per Share Value based on latest NOSH - 51,764
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 74.03 73.92 83.74 73.67 61.36 59.84 54.67 22.42%
EPS 0.55 0.54 0.46 -2.85 -4.13 -4.10 -2.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6138 0.6947 0.6721 0.6452 0.00 0.5325 0.6434 -3.09%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.36 0.51 0.53 0.44 0.39 0.32 0.35 -
P/RPS 0.42 0.67 0.60 0.55 0.68 0.41 0.60 -21.17%
P/EPS 56.13 92.27 109.56 -14.15 -10.04 -5.98 -14.23 -
EY 1.78 1.08 0.91 -7.07 -9.96 -16.72 -7.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.71 0.74 0.63 0.00 0.46 0.51 -1.31%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 17/05/04 26/02/04 28/11/03 25/08/03 22/05/03 27/02/03 -
Price 0.37 0.37 0.56 0.51 0.48 0.30 0.34 -
P/RPS 0.43 0.49 0.63 0.63 0.83 0.38 0.58 -18.10%
P/EPS 57.69 66.94 115.76 -16.40 -12.36 -5.61 -13.82 -
EY 1.73 1.49 0.86 -6.10 -8.09 -17.83 -7.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.79 0.72 0.00 0.43 0.49 4.04%

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