[MUH] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 560.0%
YoY- -75.85%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 14,304 22,810 29,332 46,133 31,826 47,821 52,708 -19.52%
PBT -802 -18,330 -1,246 1,210 954 -4,398 -5,020 -26.32%
Tax 0 -501 -776 -1,078 -408 4,398 5,020 -
NP -802 -18,832 -2,022 132 546 0 0 -
-
NP to SH -801 -18,785 -2,022 132 546 -3,992 -4,768 -25.70%
-
Tax Rate - - - 89.09% 42.77% - - -
Total Cost 15,106 41,642 31,354 46,001 31,280 47,821 52,708 -18.79%
-
Net Worth 26,359 20,484 36,397 36,682 37,483 39,717 37,557 -5.72%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 26,359 20,484 36,397 36,682 37,483 39,717 37,557 -5.72%
NOSH 52,719 52,728 52,673 52,105 52,564 52,711 45,846 2.35%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -5.61% -82.56% -6.90% 0.29% 1.72% 0.00% 0.00% -
ROE -3.04% -91.70% -5.56% 0.36% 1.46% -10.05% -12.70% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 27.13 43.26 55.69 88.54 60.55 90.72 114.97 -21.38%
EPS -1.52 -35.63 -3.84 0.25 1.04 -7.57 -10.40 -27.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.3885 0.691 0.704 0.7131 0.7535 0.8192 -7.89%
Adjusted Per Share Value based on latest NOSH - 51,764
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 25.33 40.39 51.93 81.68 56.35 84.67 93.32 -19.52%
EPS -1.42 -33.26 -3.58 0.23 0.97 -7.07 -8.44 -25.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4667 0.3627 0.6444 0.6495 0.6637 0.7032 0.665 -5.72%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.08 0.12 0.51 0.44 0.42 0.51 0.88 -
P/RPS 0.29 0.28 0.92 0.50 0.69 0.56 0.77 -15.01%
P/EPS -5.26 -0.34 -13.28 173.68 40.38 -6.73 -8.46 -7.61%
EY -19.00 -296.89 -7.53 0.58 2.48 -14.85 -11.82 8.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.31 0.74 0.63 0.59 0.68 1.07 -27.13%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 24/11/05 25/11/04 28/11/03 26/11/02 28/11/01 29/11/00 -
Price 0.10 0.12 0.43 0.51 0.38 0.68 0.90 -
P/RPS 0.37 0.28 0.77 0.58 0.63 0.75 0.78 -11.68%
P/EPS -6.58 -0.34 -11.20 201.32 36.54 -8.98 -8.65 -4.45%
EY -15.20 -296.89 -8.93 0.50 2.74 -11.14 -11.56 4.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.31 0.62 0.72 0.53 0.90 1.10 -24.72%

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