[MUH] YoY Annual (Unaudited) Result on 31-Dec-2002 [#4]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
YoY- 79.95%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 21,496 30,999 47,317 33,688 44,333 54,394 45,013 0.78%
PBT -14,913 -3,870 1,514 -1,340 -5,531 -4,961 -8,224 -0.63%
Tax -274 -942 -1,266 143 5,531 4,961 38 -
NP -15,187 -4,812 248 -1,197 0 0 -8,186 -0.65%
-
NP to SH -15,150 -4,812 248 -1,197 -5,969 -4,763 -8,186 -0.65%
-
Tax Rate - - 83.62% - - - - -
Total Cost 36,683 35,811 47,069 34,885 44,333 54,394 53,199 0.39%
-
Net Worth 26,894 42,130 37,607 36,435 36,926 37,790 19,292 -0.35%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 26,894 42,130 37,607 36,435 36,926 37,790 19,292 -0.35%
NOSH 52,734 52,741 52,857 52,682 52,729 47,475 21,240 -0.96%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -70.65% -15.52% 0.52% -3.55% 0.00% 0.00% -18.19% -
ROE -56.33% -11.42% 0.66% -3.29% -16.16% -12.60% -42.43% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 40.76 58.78 89.52 63.94 84.08 114.57 211.92 1.76%
EPS -28.73 -9.13 0.47 -2.27 -11.32 -10.20 -38.54 0.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.7988 0.7115 0.6916 0.7003 0.796 0.9083 0.61%
Adjusted Per Share Value based on latest NOSH - 52,685
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 38.06 54.89 83.78 59.65 78.49 96.31 79.70 0.78%
EPS -26.82 -8.52 0.44 -2.12 -10.57 -8.43 -14.49 -0.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4762 0.7459 0.6659 0.6451 0.6538 0.6691 0.3416 -0.35%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.12 0.38 0.53 0.35 0.78 0.70 0.00 -
P/RPS 0.29 0.65 0.59 0.55 0.93 0.61 0.00 -100.00%
P/EPS -0.42 -4.16 112.96 -15.40 -6.89 -6.98 0.00 -100.00%
EY -239.41 -24.01 0.89 -6.49 -14.51 -14.33 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.48 0.74 0.51 1.11 0.88 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 24/02/05 26/02/04 27/02/03 27/02/02 28/02/01 28/02/00 -
Price 0.13 0.40 0.56 0.34 0.66 0.64 2.07 -
P/RPS 0.32 0.68 0.63 0.53 0.79 0.56 0.98 1.19%
P/EPS -0.45 -4.38 119.35 -14.96 -5.83 -6.38 -5.37 2.67%
EY -220.99 -22.81 0.84 -6.68 -17.15 -15.68 -18.62 -2.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.50 0.79 0.49 0.94 0.80 2.28 2.37%

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