[MUH] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -260.17%
YoY- -1953.88%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 26,109 27,513 31,678 31,000 34,696 41,809 41,750 -26.85%
PBT -16,682 -16,213 -4,056 -3,869 -313 1,021 1,319 -
Tax -736 -1,225 -1,138 -914 -1,015 -711 -1,015 -19.27%
NP -17,418 -17,438 -5,194 -4,783 -1,328 310 304 -
-
NP to SH -17,387 -17,438 -5,194 -4,783 -1,328 310 304 -
-
Tax Rate - - - - - 69.64% 76.95% -
Total Cost 43,527 44,951 36,872 35,783 36,024 41,499 41,446 3.31%
-
Net Worth 20,447 21,518 33,612 33,828 36,453 34,669 39,237 -35.21%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 20,447 21,518 33,612 33,828 36,453 34,669 39,237 -35.21%
NOSH 52,631 52,741 52,816 52,758 52,755 48,333 55,000 -2.88%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -66.71% -63.38% -16.40% -15.43% -3.83% 0.74% 0.73% -
ROE -85.03% -81.04% -15.45% -14.14% -3.64% 0.89% 0.77% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 49.61 52.17 59.98 58.76 65.77 86.50 75.91 -24.67%
EPS -33.04 -33.06 -9.83 -9.07 -2.52 0.64 0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3885 0.408 0.6364 0.6412 0.691 0.7173 0.7134 -33.28%
Adjusted Per Share Value based on latest NOSH - 52,758
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 46.23 48.71 56.09 54.89 61.43 74.03 73.92 -26.84%
EPS -30.78 -30.88 -9.20 -8.47 -2.35 0.55 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.362 0.381 0.5951 0.599 0.6454 0.6138 0.6947 -35.21%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.12 0.20 0.39 0.38 0.51 0.36 0.51 -
P/RPS 0.24 0.38 0.65 0.65 0.78 0.42 0.67 -49.53%
P/EPS -0.36 -0.60 -3.97 -4.19 -20.26 56.13 92.27 -
EY -275.29 -165.31 -25.22 -23.86 -4.94 1.78 1.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.49 0.61 0.59 0.74 0.50 0.71 -42.41%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 30/08/05 27/05/05 24/02/05 25/11/04 19/08/04 17/05/04 -
Price 0.12 0.22 0.23 0.40 0.43 0.37 0.37 -
P/RPS 0.24 0.42 0.38 0.68 0.65 0.43 0.49 -37.83%
P/EPS -0.36 -0.67 -2.34 -4.41 -17.08 57.69 66.94 -
EY -275.29 -150.29 -42.76 -22.66 -5.85 1.73 1.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.54 0.36 0.62 0.62 0.52 0.52 -29.14%

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