[MUH] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 59.09%
YoY- 94.0%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 3,728 4,266 3,437 3,335 4,829 6,233 13,346 -19.13%
PBT 192 898 137 -91 -1,496 -1,027 307 -7.51%
Tax -40 -136 -50 0 -35 -524 -220 -24.71%
NP 152 762 87 -91 -1,531 -1,551 87 9.73%
-
NP to SH 152 763 88 -90 -1,500 -1,551 87 9.73%
-
Tax Rate 20.83% 15.14% 36.50% - - - 71.66% -
Total Cost 3,576 3,504 3,350 3,426 6,360 7,784 13,259 -19.60%
-
Net Worth 26,731 27,362 25,882 26,470 20,447 36,453 36,442 -5.02%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 26,731 27,362 25,882 26,470 20,447 36,453 36,442 -5.02%
NOSH 52,413 52,620 51,764 52,941 52,631 52,755 51,764 0.20%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 4.08% 17.86% 2.53% -2.73% -31.70% -24.88% 0.65% -
ROE 0.57% 2.79% 0.34% -0.34% -7.34% -4.25% 0.24% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 7.11 8.11 6.64 6.30 9.18 11.81 25.78 -19.30%
EPS 0.29 1.45 0.17 -0.17 -2.84 -2.94 0.17 9.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.52 0.50 0.50 0.3885 0.691 0.704 -5.22%
Adjusted Per Share Value based on latest NOSH - 52,941
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 6.60 7.55 6.09 5.90 8.55 11.04 23.63 -19.13%
EPS 0.27 1.35 0.16 -0.16 -2.66 -2.75 0.15 10.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4733 0.4845 0.4583 0.4687 0.362 0.6454 0.6452 -5.02%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.17 0.36 0.22 0.08 0.12 0.51 0.44 -
P/RPS 2.39 4.44 3.31 1.27 1.31 4.32 1.71 5.73%
P/EPS 58.62 24.83 129.41 -47.06 -4.21 -17.35 261.80 -22.05%
EY 1.71 4.03 0.77 -2.13 -23.75 -5.76 0.38 28.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.69 0.44 0.16 0.31 0.74 0.63 -10.20%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 27/11/08 29/11/07 30/11/06 24/11/05 25/11/04 28/11/03 -
Price 0.16 0.24 0.33 0.10 0.12 0.43 0.51 -
P/RPS 2.25 2.96 4.97 1.59 1.31 3.64 1.98 2.15%
P/EPS 55.17 16.55 194.12 -58.82 -4.21 -14.63 303.45 -24.71%
EY 1.81 6.04 0.52 -1.70 -23.75 -6.84 0.33 32.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.46 0.66 0.20 0.31 0.62 0.72 -13.09%

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