[MUH] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -48.48%
YoY- 240.0%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 13,950 14,786 24,558 31,530 42,508 34,950 50,518 -19.29%
PBT -1,378 -1,022 -24,504 184 1,198 2,172 -4,380 -17.52%
Tax -176 0 -682 -116 -1,178 -82 4,380 -
NP -1,554 -1,022 -25,186 68 20 2,090 0 -
-
NP to SH -1,552 -1,022 -25,178 68 20 2,090 -3,918 -14.29%
-
Tax Rate - - - 63.04% 98.33% 3.78% - -
Total Cost 15,504 15,808 49,744 31,462 42,488 32,860 50,518 -17.86%
-
Net Worth 26,479 26,435 21,517 40,647 0 38,158 40,459 -6.81%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 26,479 26,435 21,517 40,647 0 38,158 40,459 -6.81%
NOSH 52,789 52,680 52,739 56,666 50,000 52,777 52,661 0.04%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -11.14% -6.91% -102.56% 0.22% 0.05% 5.98% 0.00% -
ROE -5.86% -3.87% -117.01% 0.17% 0.00% 5.48% -9.68% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 26.43 28.07 46.56 55.64 85.02 66.22 95.93 -19.32%
EPS -2.94 -1.94 -47.76 0.12 0.04 3.96 -7.44 -14.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5016 0.5018 0.408 0.7173 0.00 0.723 0.7683 -6.85%
Adjusted Per Share Value based on latest NOSH - 48,333
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 24.70 26.18 43.48 55.83 75.26 61.88 89.45 -19.29%
EPS -2.75 -1.81 -44.58 0.12 0.04 3.70 -6.94 -14.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4688 0.4681 0.381 0.7197 0.00 0.6756 0.7164 -6.82%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.15 0.12 0.20 0.36 0.39 0.52 0.51 -
P/RPS 0.57 0.43 0.43 0.65 0.46 0.79 0.53 1.21%
P/EPS -5.10 -6.19 -0.42 300.00 975.00 13.13 -6.85 -4.79%
EY -19.60 -16.17 -238.70 0.33 0.10 7.62 -14.59 5.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.24 0.49 0.50 0.00 0.72 0.66 -12.30%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 29/08/06 30/08/05 19/08/04 25/08/03 28/08/02 29/08/01 -
Price 0.17 0.11 0.22 0.37 0.48 0.47 0.82 -
P/RPS 0.64 0.39 0.47 0.66 0.56 0.71 0.85 -4.61%
P/EPS -5.78 -5.67 -0.46 308.33 1,200.00 11.87 -11.02 -10.19%
EY -17.29 -17.64 -217.00 0.32 0.08 8.43 -9.07 11.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.22 0.54 0.52 0.00 0.65 1.07 -17.38%

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