[MUH] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 27.58%
YoY- 387.09%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 6,192 13,709 57,813 32,429 25,216 14,345 11,578 -8.00%
PBT -5,285 -4,806 29,166 6,077 1,636 2,845 13,130 -
Tax 109 225 -4,593 -1,553 -712 -402 -172 -
NP -5,176 -4,581 24,573 4,524 924 2,442 12,958 -
-
NP to SH -5,172 -4,578 24,576 4,526 929 2,444 12,960 -
-
Tax Rate - - 15.75% 25.56% 43.52% 14.13% 1.31% -
Total Cost 11,368 18,290 33,240 27,905 24,292 11,902 -1,380 -
-
Net Worth 68,831 73,344 60,631 44,809 40,130 38,429 39,555 7.66%
Dividend
31/03/18 31/03/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 68,831 73,344 60,631 44,809 40,130 38,429 39,555 7.66%
NOSH 56,419 56,419 52,723 52,717 52,803 52,643 52,740 0.90%
Ratio Analysis
31/03/18 31/03/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -83.59% -33.42% 42.50% 13.95% 3.66% 17.03% 111.92% -
ROE -7.51% -6.24% 40.53% 10.10% 2.32% 6.36% 32.76% -
Per Share
31/03/18 31/03/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 10.98 24.30 109.65 61.52 47.75 27.25 21.95 -8.81%
EPS -9.17 -8.12 46.61 8.59 1.76 4.64 24.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.30 1.15 0.85 0.76 0.73 0.75 6.69%
Adjusted Per Share Value based on latest NOSH - 52,801
31/03/18 31/03/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 10.96 24.27 102.36 57.42 44.65 25.40 20.50 -8.00%
EPS -9.16 -8.11 43.51 8.01 1.65 4.33 22.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2187 1.2986 1.0735 0.7934 0.7105 0.6804 0.7004 7.66%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/03/18 31/03/17 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.58 0.88 1.94 0.315 0.26 0.30 0.15 -
P/RPS 5.28 3.62 1.77 0.51 0.54 1.10 0.68 31.40%
P/EPS -6.33 -10.84 4.16 3.67 14.77 6.46 0.61 -
EY -15.81 -9.22 24.03 27.26 6.77 15.48 163.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.68 1.69 0.37 0.34 0.41 0.20 12.37%
Price Multiplier on Announcement Date
31/03/18 31/03/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/05/18 26/05/17 27/11/14 26/11/13 28/11/12 29/11/11 30/11/10 -
Price 0.54 0.80 1.78 0.345 0.26 0.33 0.20 -
P/RPS 4.92 3.29 1.62 0.56 0.54 1.21 0.91 25.21%
P/EPS -5.89 -9.86 3.82 4.02 14.77 7.11 0.81 -
EY -16.98 -10.14 26.19 24.89 6.77 14.07 122.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.62 1.55 0.41 0.34 0.45 0.27 6.72%

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