[MUH] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 12.84%
YoY- -216.83%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 15,117 16,611 17,412 21,496 26,109 27,513 31,678 -38.90%
PBT -1,767 -3,172 -15,051 -14,913 -16,682 -16,213 -4,056 -42.50%
Tax 103 68 -48 -273 -736 -1,225 -1,138 -
NP -1,664 -3,104 -15,099 -15,186 -17,418 -17,438 -5,194 -53.14%
-
NP to SH -1,662 -3,072 -15,067 -15,154 -17,387 -17,438 -5,194 -53.18%
-
Tax Rate - - - - - - - -
Total Cost 16,781 19,715 32,511 36,682 43,527 44,951 36,872 -40.80%
-
Net Worth 26,470 26,284 26,771 26,881 20,447 21,518 33,612 -14.70%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 26,470 26,284 26,771 26,881 20,447 21,518 33,612 -14.70%
NOSH 52,941 52,380 52,909 52,760 52,631 52,741 52,816 0.15%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -11.01% -18.69% -86.72% -70.65% -66.71% -63.38% -16.40% -
ROE -6.28% -11.69% -56.28% -56.37% -85.03% -81.04% -15.45% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 28.55 31.71 32.91 40.74 49.61 52.17 59.98 -39.00%
EPS -3.14 -5.86 -28.48 -28.72 -33.04 -33.06 -9.83 -53.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.5018 0.506 0.5095 0.3885 0.408 0.6364 -14.84%
Adjusted Per Share Value based on latest NOSH - 52,760
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 26.77 29.41 30.83 38.06 46.23 48.71 56.09 -38.90%
EPS -2.94 -5.44 -26.68 -26.83 -30.78 -30.88 -9.20 -53.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4687 0.4654 0.474 0.476 0.362 0.381 0.5951 -14.70%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.08 0.12 0.14 0.12 0.12 0.20 0.39 -
P/RPS 0.28 0.38 0.43 0.29 0.24 0.38 0.65 -42.93%
P/EPS -2.55 -2.05 -0.49 -0.42 -0.36 -0.60 -3.97 -25.53%
EY -39.24 -48.87 -203.41 -239.35 -275.29 -165.31 -25.22 34.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.24 0.28 0.24 0.31 0.49 0.61 -58.99%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 29/08/06 30/05/06 23/02/06 24/11/05 30/08/05 27/05/05 -
Price 0.10 0.11 0.09 0.13 0.12 0.22 0.23 -
P/RPS 0.35 0.35 0.27 0.32 0.24 0.42 0.38 -5.33%
P/EPS -3.19 -1.88 -0.32 -0.45 -0.36 -0.67 -2.34 22.92%
EY -31.39 -53.32 -316.41 -220.94 -275.29 -150.29 -42.76 -18.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.18 0.26 0.31 0.54 0.36 -32.39%

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