[MUH] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -169.24%
YoY- 42.62%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 4,388 9,001 12,697 7,008 8,467 14,777 13,444 1.19%
PBT -1,165 -2,934 622 -1,038 -2,232 -1,266 -2,267 0.71%
Tax 103 -360 -461 -669 2,232 1,266 -353 -
NP -1,062 -3,294 161 -1,707 0 0 -2,620 0.96%
-
NP to SH -1,061 -3,294 161 -1,707 -2,975 -1,219 -2,620 0.96%
-
Tax Rate - - 74.12% - - - - -
Total Cost 5,450 12,295 12,536 8,715 8,467 14,777 16,064 1.15%
-
Net Worth 26,881 33,828 37,957 36,336 36,939 42,015 19,284 -0.35%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 26,881 33,828 37,957 36,336 36,939 42,015 19,284 -0.35%
NOSH 52,760 52,758 53,333 52,685 52,748 52,770 21,231 -0.96%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -24.20% -36.60% 1.27% -24.36% 0.00% 0.00% -19.49% -
ROE -3.95% -9.74% 0.42% -4.70% -8.05% -2.90% -13.59% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 8.32 17.06 23.81 13.30 16.05 28.00 63.32 2.18%
EPS -2.01 -6.25 0.30 -3.24 -5.64 -2.31 -12.34 1.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5095 0.6412 0.7117 0.6897 0.7003 0.7962 0.9083 0.61%
Adjusted Per Share Value based on latest NOSH - 52,685
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 7.77 15.94 22.48 12.41 14.99 26.16 23.80 1.19%
EPS -1.88 -5.83 0.29 -3.02 -5.27 -2.16 -4.64 0.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.476 0.599 0.6721 0.6434 0.654 0.7439 0.3415 -0.35%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.12 0.38 0.53 0.35 0.78 0.70 0.00 -
P/RPS 1.44 2.23 2.23 2.63 4.86 2.50 0.00 -100.00%
P/EPS -5.97 -6.09 175.57 -10.80 -13.83 -30.30 0.00 -100.00%
EY -16.76 -16.43 0.57 -9.26 -7.23 -3.30 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.59 0.74 0.51 1.11 0.88 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 24/02/05 26/02/04 27/02/03 27/02/02 28/02/01 28/02/00 -
Price 0.13 0.40 0.56 0.34 0.66 0.64 2.07 -
P/RPS 1.56 2.34 2.35 2.56 4.11 2.29 3.27 0.78%
P/EPS -6.46 -6.41 185.51 -10.49 -11.70 -27.71 -16.77 1.01%
EY -15.47 -15.61 0.54 -9.53 -8.55 -3.61 -5.96 -1.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.62 0.79 0.49 0.94 0.80 2.28 2.33%

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