[MUH] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 85.06%
YoY- 109.43%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,514 4,388 9,001 12,697 7,008 8,467 14,777 -25.55%
PBT 436 -1,165 -2,934 622 -1,038 -2,232 -1,266 -
Tax -597 103 -360 -461 -669 2,232 1,266 -
NP -161 -1,062 -3,294 161 -1,707 0 0 -
-
NP to SH -160 -1,061 -3,294 161 -1,707 -2,975 -1,219 -28.70%
-
Tax Rate 136.93% - - 74.12% - - - -
Total Cost 2,675 5,450 12,295 12,536 8,715 8,467 14,777 -24.77%
-
Net Worth 27,733 26,881 33,828 37,957 36,336 36,939 42,015 -6.68%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 27,733 26,881 33,828 37,957 36,336 36,939 42,015 -6.68%
NOSH 53,333 52,760 52,758 53,333 52,685 52,748 52,770 0.17%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -6.40% -24.20% -36.60% 1.27% -24.36% 0.00% 0.00% -
ROE -0.58% -3.95% -9.74% 0.42% -4.70% -8.05% -2.90% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 4.71 8.32 17.06 23.81 13.30 16.05 28.00 -25.69%
EPS -0.30 -2.01 -6.25 0.30 -3.24 -5.64 -2.31 -28.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.5095 0.6412 0.7117 0.6897 0.7003 0.7962 -6.85%
Adjusted Per Share Value based on latest NOSH - 53,333
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 4.45 7.77 15.94 22.48 12.41 14.99 26.16 -25.55%
EPS -0.28 -1.88 -5.83 0.29 -3.02 -5.27 -2.16 -28.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.491 0.476 0.599 0.6721 0.6434 0.654 0.7439 -6.68%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.10 0.12 0.38 0.53 0.35 0.78 0.70 -
P/RPS 2.12 1.44 2.23 2.23 2.63 4.86 2.50 -2.70%
P/EPS -33.33 -5.97 -6.09 175.57 -10.80 -13.83 -30.30 1.60%
EY -3.00 -16.76 -16.43 0.57 -9.26 -7.23 -3.30 -1.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.24 0.59 0.74 0.51 1.11 0.88 -22.53%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 23/02/06 24/02/05 26/02/04 27/02/03 27/02/02 28/02/01 -
Price 0.16 0.13 0.40 0.56 0.34 0.66 0.64 -
P/RPS 3.39 1.56 2.34 2.35 2.56 4.11 2.29 6.75%
P/EPS -53.33 -6.46 -6.41 185.51 -10.49 -11.70 -27.71 11.52%
EY -1.88 -15.47 -15.61 0.54 -9.53 -8.55 -3.61 -10.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.26 0.62 0.79 0.49 0.94 0.80 -14.60%

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