[MUH] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -4561.76%
YoY- -1632.32%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 10,412 10,728 17,108 21,999 34,600 23,870 35,866 -18.62%
PBT -552 -602 -13,748 -935 908 716 -3,299 -25.75%
Tax -137 0 -376 -582 -809 -306 3,299 -
NP -689 -602 -14,124 -1,517 99 410 0 -
-
NP to SH -688 -601 -14,089 -1,517 99 410 -2,994 -21.72%
-
Tax Rate - - - - 89.10% 42.74% - -
Total Cost 11,101 11,330 31,232 23,516 34,501 23,460 35,866 -17.74%
-
Net Worth 26,461 26,359 20,484 36,397 36,682 37,483 39,717 -6.54%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 26,461 26,359 20,484 36,397 36,682 37,483 39,717 -6.54%
NOSH 52,923 52,719 52,728 52,673 52,105 52,564 52,711 0.06%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -6.62% -5.61% -82.56% -6.90% 0.29% 1.72% 0.00% -
ROE -2.60% -2.28% -68.78% -4.17% 0.27% 1.09% -7.54% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 19.67 20.35 32.45 41.76 66.40 45.41 68.04 -18.67%
EPS -1.30 -1.14 -26.72 -2.88 0.19 0.78 -5.68 -21.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.3885 0.691 0.704 0.7131 0.7535 -6.60%
Adjusted Per Share Value based on latest NOSH - 52,755
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 18.44 18.99 30.29 38.95 61.26 42.26 63.50 -18.61%
EPS -1.22 -1.06 -24.95 -2.69 0.18 0.73 -5.30 -21.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4685 0.4667 0.3627 0.6444 0.6495 0.6637 0.7032 -6.54%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.22 0.08 0.12 0.51 0.44 0.42 0.51 -
P/RPS 1.12 0.39 0.37 1.22 0.66 0.92 0.75 6.90%
P/EPS -16.92 -7.02 -0.45 -17.71 231.58 53.85 -8.98 11.13%
EY -5.91 -14.25 -222.67 -5.65 0.43 1.86 -11.14 -10.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.16 0.31 0.74 0.63 0.59 0.68 -6.99%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 30/11/06 24/11/05 25/11/04 28/11/03 26/11/02 28/11/01 -
Price 0.33 0.10 0.12 0.43 0.51 0.38 0.68 -
P/RPS 1.68 0.49 0.37 1.03 0.77 0.84 1.00 9.02%
P/EPS -25.38 -8.77 -0.45 -14.93 268.42 48.72 -11.97 13.33%
EY -3.94 -11.40 -222.67 -6.70 0.37 2.05 -8.35 -11.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.20 0.31 0.62 0.72 0.53 0.90 -5.03%

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