[MUH] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -46.77%
YoY- 353.85%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 12,428 12,744 29,080 26,368 48,556 36,876 39,616 -17.56%
PBT -2,332 -1,164 -612 136 972 4,120 -4,496 -10.35%
Tax 52 0 -900 -4 -1,024 -84 4,496 -52.42%
NP -2,280 -1,164 -1,512 132 -52 4,036 0 -
-
NP to SH -2,276 -1,164 -1,512 132 -52 4,036 -4,136 -9.47%
-
Tax Rate - - - 2.94% 105.35% 2.04% - -
Total Cost 14,708 13,908 30,592 26,236 48,608 32,840 39,616 -15.21%
-
Net Worth 26,869 26,771 33,612 39,237 30,073 37,866 41,090 -6.83%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 26,869 26,771 33,612 39,237 30,073 37,866 41,090 -6.83%
NOSH 52,685 52,909 52,816 55,000 43,333 52,827 52,755 -0.02%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -18.35% -9.13% -5.20% 0.50% -0.11% 10.94% 0.00% -
ROE -8.47% -4.35% -4.50% 0.34% -0.17% 10.66% -10.07% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 23.59 24.09 55.06 47.94 112.05 69.80 75.09 -17.54%
EPS -4.32 -2.20 -2.84 0.24 -0.12 7.64 -7.84 -9.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.506 0.6364 0.7134 0.694 0.7168 0.7789 -6.81%
Adjusted Per Share Value based on latest NOSH - 55,000
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 22.00 22.56 51.49 46.69 85.97 65.29 70.14 -17.56%
EPS -4.03 -2.06 -2.68 0.23 -0.09 7.15 -7.32 -9.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4757 0.474 0.5951 0.6947 0.5325 0.6705 0.7275 -6.83%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.14 0.14 0.39 0.51 0.32 0.60 0.57 -
P/RPS 0.59 0.58 0.71 1.06 0.29 0.86 0.76 -4.13%
P/EPS -3.24 -6.36 -13.62 212.50 -266.67 7.85 -7.27 -12.59%
EY -30.86 -15.71 -7.34 0.47 -0.38 12.73 -13.75 14.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.61 0.71 0.46 0.84 0.73 -15.26%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 30/05/06 27/05/05 17/05/04 22/05/03 29/05/02 30/05/01 -
Price 0.12 0.09 0.23 0.37 0.30 0.58 0.54 -
P/RPS 0.51 0.37 0.42 0.77 0.27 0.83 0.72 -5.58%
P/EPS -2.78 -4.09 -8.03 154.17 -250.00 7.59 -6.89 -14.03%
EY -36.00 -24.44 -12.45 0.65 -0.40 13.17 -14.52 16.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.18 0.36 0.52 0.43 0.81 0.69 -16.13%

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