[MUH] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 0.29%
YoY- -1209.26%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 16,611 17,412 21,496 26,109 27,513 31,678 31,000 -34.10%
PBT -3,172 -15,051 -14,913 -16,682 -16,213 -4,056 -3,869 -12.43%
Tax 68 -48 -273 -736 -1,225 -1,138 -914 -
NP -3,104 -15,099 -15,186 -17,418 -17,438 -5,194 -4,783 -25.10%
-
NP to SH -3,072 -15,067 -15,154 -17,387 -17,438 -5,194 -4,783 -25.61%
-
Tax Rate - - - - - - - -
Total Cost 19,715 32,511 36,682 43,527 44,951 36,872 35,783 -32.86%
-
Net Worth 26,284 26,771 26,881 20,447 21,518 33,612 33,828 -15.52%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 26,284 26,771 26,881 20,447 21,518 33,612 33,828 -15.52%
NOSH 52,380 52,909 52,760 52,631 52,741 52,816 52,758 -0.47%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -18.69% -86.72% -70.65% -66.71% -63.38% -16.40% -15.43% -
ROE -11.69% -56.28% -56.37% -85.03% -81.04% -15.45% -14.14% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 31.71 32.91 40.74 49.61 52.17 59.98 58.76 -33.79%
EPS -5.86 -28.48 -28.72 -33.04 -33.06 -9.83 -9.07 -25.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5018 0.506 0.5095 0.3885 0.408 0.6364 0.6412 -15.11%
Adjusted Per Share Value based on latest NOSH - 52,631
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 29.41 30.83 38.06 46.23 48.71 56.09 54.89 -34.10%
EPS -5.44 -26.68 -26.83 -30.78 -30.88 -9.20 -8.47 -25.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4654 0.474 0.476 0.362 0.381 0.5951 0.599 -15.52%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.12 0.14 0.12 0.12 0.20 0.39 0.38 -
P/RPS 0.38 0.43 0.29 0.24 0.38 0.65 0.65 -30.15%
P/EPS -2.05 -0.49 -0.42 -0.36 -0.60 -3.97 -4.19 -37.99%
EY -48.87 -203.41 -239.35 -275.29 -165.31 -25.22 -23.86 61.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.28 0.24 0.31 0.49 0.61 0.59 -45.19%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 23/02/06 24/11/05 30/08/05 27/05/05 24/02/05 -
Price 0.11 0.09 0.13 0.12 0.22 0.23 0.40 -
P/RPS 0.35 0.27 0.32 0.24 0.42 0.38 0.68 -35.85%
P/EPS -1.88 -0.32 -0.45 -0.36 -0.67 -2.34 -4.41 -43.44%
EY -53.32 -316.41 -220.94 -275.29 -150.29 -42.76 -22.66 77.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.18 0.26 0.31 0.54 0.36 0.62 -49.97%

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