[MUH] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -82.07%
YoY- 90.37%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 10,321 15,446 12,629 13,264 21,496 30,999 47,317 -22.39%
PBT 774 1,475 -599 -1,039 -14,913 -3,870 1,514 -10.57%
Tax -61 -243 -291 -421 -274 -942 -1,266 -39.64%
NP 713 1,232 -890 -1,460 -15,187 -4,812 248 19.22%
-
NP to SH 714 1,233 -888 -1,459 -15,150 -4,812 248 19.25%
-
Tax Rate 7.88% 16.47% - - - - 83.62% -
Total Cost 9,608 14,214 13,519 14,724 36,683 35,811 47,069 -23.24%
-
Net Worth 30,122 27,386 26,320 27,480 26,894 42,130 37,607 -3.62%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 30,122 27,386 26,320 27,480 26,894 42,130 37,607 -3.62%
NOSH 52,846 52,666 52,641 52,847 52,734 52,741 52,857 -0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.91% 7.98% -7.05% -11.01% -70.65% -15.52% 0.52% -
ROE 2.37% 4.50% -3.37% -5.31% -56.33% -11.42% 0.66% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 19.53 29.33 23.99 25.10 40.76 58.78 89.52 -22.39%
EPS 1.35 2.34 -1.68 -2.77 -28.73 -9.13 0.47 19.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.52 0.50 0.52 0.51 0.7988 0.7115 -3.62%
Adjusted Per Share Value based on latest NOSH - 53,333
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 18.27 27.35 22.36 23.48 38.06 54.89 83.78 -22.39%
EPS 1.26 2.18 -1.57 -2.58 -26.82 -8.52 0.44 19.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5333 0.4849 0.466 0.4866 0.4762 0.7459 0.6659 -3.63%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.14 0.30 0.31 0.10 0.12 0.38 0.53 -
P/RPS 0.72 1.02 1.29 0.40 0.29 0.65 0.59 3.37%
P/EPS 10.36 12.81 -18.38 -3.62 -0.42 -4.16 112.96 -32.82%
EY 9.65 7.80 -5.44 -27.61 -239.41 -24.01 0.89 48.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.58 0.62 0.19 0.24 0.48 0.74 -16.53%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 02/03/09 28/02/08 28/02/07 23/02/06 24/02/05 26/02/04 -
Price 0.23 0.19 0.21 0.16 0.13 0.40 0.56 -
P/RPS 1.18 0.65 0.88 0.64 0.32 0.68 0.63 11.01%
P/EPS 17.02 8.12 -12.45 -5.80 -0.45 -4.38 119.35 -27.69%
EY 5.87 12.32 -8.03 -17.25 -220.99 -22.81 0.84 38.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.42 0.31 0.25 0.50 0.79 -10.71%

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