[MUH] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -29.07%
YoY- 39.14%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 11,099 10,321 15,446 12,629 13,264 21,496 30,999 -15.72%
PBT 6,677 774 1,475 -599 -1,039 -14,913 -3,870 -
Tax -37 -61 -243 -291 -421 -274 -942 -41.68%
NP 6,640 713 1,232 -890 -1,460 -15,187 -4,812 -
-
NP to SH 6,642 714 1,233 -888 -1,459 -15,150 -4,812 -
-
Tax Rate 0.55% 7.88% 16.47% - - - - -
Total Cost 4,459 9,608 14,214 13,519 14,724 36,683 35,811 -29.32%
-
Net Worth 36,379 30,122 27,386 26,320 27,480 26,894 42,130 -2.41%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 36,379 30,122 27,386 26,320 27,480 26,894 42,130 -2.41%
NOSH 52,723 52,846 52,666 52,641 52,847 52,734 52,741 -0.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 59.83% 6.91% 7.98% -7.05% -11.01% -70.65% -15.52% -
ROE 18.26% 2.37% 4.50% -3.37% -5.31% -56.33% -11.42% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 21.05 19.53 29.33 23.99 25.10 40.76 58.78 -15.72%
EPS 12.60 1.35 2.34 -1.68 -2.77 -28.73 -9.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.57 0.52 0.50 0.52 0.51 0.7988 -2.40%
Adjusted Per Share Value based on latest NOSH - 52,068
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 19.65 18.27 27.35 22.36 23.48 38.06 54.89 -15.72%
EPS 11.76 1.26 2.18 -1.57 -2.58 -26.82 -8.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6441 0.5333 0.4849 0.466 0.4866 0.4762 0.7459 -2.41%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.17 0.14 0.30 0.31 0.10 0.12 0.38 -
P/RPS 0.81 0.72 1.02 1.29 0.40 0.29 0.65 3.73%
P/EPS 1.35 10.36 12.81 -18.38 -3.62 -0.42 -4.16 -
EY 74.10 9.65 7.80 -5.44 -27.61 -239.41 -24.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.58 0.62 0.19 0.24 0.48 -10.29%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 24/02/10 02/03/09 28/02/08 28/02/07 23/02/06 24/02/05 -
Price 0.40 0.23 0.19 0.21 0.16 0.13 0.40 -
P/RPS 1.90 1.18 0.65 0.88 0.64 0.32 0.68 18.66%
P/EPS 3.18 17.02 8.12 -12.45 -5.80 -0.45 -4.38 -
EY 31.49 5.87 12.32 -8.03 -17.25 -220.99 -22.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.40 0.37 0.42 0.31 0.25 0.50 2.50%

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