[MUH] YoY 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- -5448.28%
YoY- -1882.76%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 3,437 3,335 4,829 6,233 13,346 6,396 10,607 -17.11%
PBT 137 -91 -1,496 -1,027 307 -370 -1,109 -
Tax -50 0 -35 -524 -220 -264 1,109 -
NP 87 -91 -1,531 -1,551 87 -634 0 -
-
NP to SH 88 -90 -1,500 -1,551 87 -634 -1,035 -
-
Tax Rate 36.50% - - - 71.66% - - -
Total Cost 3,350 3,426 6,360 7,784 13,259 7,030 10,607 -17.46%
-
Net Worth 25,882 26,470 20,447 36,453 36,442 37,675 39,789 -6.91%
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 25,882 26,470 20,447 36,453 36,442 37,675 39,789 -6.91%
NOSH 51,764 52,941 52,631 52,755 51,764 52,833 52,806 -0.33%
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 2.53% -2.73% -31.70% -24.88% 0.65% -9.91% 0.00% -
ROE 0.34% -0.34% -7.34% -4.25% 0.24% -1.68% -2.60% -
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 6.64 6.30 9.18 11.81 25.78 12.11 20.09 -16.84%
EPS 0.17 -0.17 -2.84 -2.94 0.17 -1.20 -1.96 -
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 6.09 5.90 8.55 11.04 23.63 11.32 18.78 -17.10%
EPS 0.16 -0.16 -2.66 -2.75 0.15 -1.12 -1.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4583 0.4687 0.362 0.6454 0.6452 0.6671 0.7045 -6.91%
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 3.31 1.27 1.31 4.32 1.71 3.47 2.54 4.50%
P/EPS 129.41 -47.06 -4.21 -17.35 261.80 -35.00 -26.02 -
EY 0.77 -2.13 -23.75 -5.76 0.38 -2.86 -3.84 -
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 4.97 1.59 1.31 3.64 1.98 3.14 3.39 6.58%
P/EPS 194.12 -58.82 -4.21 -14.63 303.45 -31.67 -34.69 -
EY 0.52 -1.70 -23.75 -6.84 0.33 -3.16 -2.88 -
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