[MUH] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 34.23%
YoY- 2.12%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 30,878 32,337 36,548 43,649 44,334 50,644 54,520 -31.47%
PBT -321 -1,515 -2,254 -3,376 -5,530 -4,564 -4,474 -82.65%
Tax -975 -1,049 -711 375 1,520 3,529 4,474 -
NP -1,296 -2,564 -2,965 -3,001 -4,010 -1,035 0 -
-
NP to SH -1,296 -2,564 -2,965 -3,926 -5,969 -4,213 -4,107 -53.55%
-
Tax Rate - - - - - - - -
Total Cost 32,174 34,901 39,513 46,650 48,344 51,679 54,520 -29.57%
-
Net Worth 36,336 37,675 37,182 37,866 36,939 39,789 40,610 -7.12%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 36,336 37,675 37,182 37,866 36,939 39,789 40,610 -7.12%
NOSH 52,685 52,833 51,428 52,827 52,748 52,806 52,857 -0.21%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -4.20% -7.93% -8.11% -6.88% -9.04% -2.04% 0.00% -
ROE -3.57% -6.81% -7.97% -10.37% -16.16% -10.59% -10.11% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 58.61 61.21 71.07 82.63 84.05 95.91 103.15 -31.32%
EPS -2.46 -4.85 -5.77 -7.43 -11.32 -7.98 -7.77 -53.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6897 0.7131 0.723 0.7168 0.7003 0.7535 0.7683 -6.92%
Adjusted Per Share Value based on latest NOSH - 52,827
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 54.67 57.26 64.71 77.28 78.50 89.67 96.53 -31.47%
EPS -2.29 -4.54 -5.25 -6.95 -10.57 -7.46 -7.27 -53.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6434 0.6671 0.6583 0.6705 0.654 0.7045 0.719 -7.11%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.35 0.42 0.52 0.60 0.78 0.51 0.51 -
P/RPS 0.60 0.69 0.73 0.73 0.93 0.53 0.49 14.41%
P/EPS -14.23 -8.65 -9.02 -8.07 -6.89 -6.39 -6.56 67.33%
EY -7.03 -11.55 -11.09 -12.39 -14.51 -15.64 -15.24 -40.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.59 0.72 0.84 1.11 0.68 0.66 -15.75%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 26/11/02 28/08/02 29/05/02 27/02/02 28/11/01 29/08/01 -
Price 0.34 0.38 0.47 0.58 0.66 0.68 0.82 -
P/RPS 0.58 0.62 0.66 0.70 0.79 0.71 0.79 -18.57%
P/EPS -13.82 -7.83 -8.15 -7.80 -5.83 -8.52 -10.55 19.66%
EY -7.23 -12.77 -12.27 -12.81 -17.15 -11.73 -9.48 -16.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 0.65 0.81 0.94 0.90 1.07 -40.50%

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