[MUH] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 30.93%
YoY- 37.21%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 15,117 26,109 34,696 41,608 32,337 50,644 53,611 -19.01%
PBT -1,767 -16,682 -313 -132 -1,515 -4,564 -6,828 -20.16%
Tax 103 -736 -1,015 -1,478 -1,049 3,529 6,828 -50.27%
NP -1,664 -17,418 -1,328 -1,610 -2,564 -1,035 0 -
-
NP to SH -1,662 -17,387 -1,328 -1,610 -2,564 -4,213 -6,875 -21.06%
-
Tax Rate - - - - - - - -
Total Cost 16,781 43,527 36,024 43,218 34,901 51,679 53,611 -17.59%
-
Net Worth 26,470 20,447 36,453 36,442 37,675 39,789 42,279 -7.50%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 26,470 20,447 36,453 36,442 37,675 39,789 42,279 -7.50%
NOSH 52,941 52,631 52,755 51,764 52,833 52,806 51,611 0.42%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -11.01% -66.71% -3.83% -3.87% -7.93% -2.04% 0.00% -
ROE -6.28% -85.03% -3.64% -4.42% -6.81% -10.59% -16.26% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 28.55 49.61 65.77 80.38 61.21 95.91 103.87 -19.35%
EPS -3.14 -33.04 -2.52 -3.11 -4.85 -7.98 -13.32 -21.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.3885 0.691 0.704 0.7131 0.7535 0.8192 -7.89%
Adjusted Per Share Value based on latest NOSH - 51,764
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 26.77 46.23 61.43 73.67 57.26 89.67 94.92 -19.01%
EPS -2.94 -30.78 -2.35 -2.85 -4.54 -7.46 -12.17 -21.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4687 0.362 0.6454 0.6452 0.6671 0.7045 0.7486 -7.50%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.08 0.12 0.51 0.44 0.42 0.51 0.88 -
P/RPS 0.28 0.24 0.78 0.55 0.69 0.53 0.85 -16.88%
P/EPS -2.55 -0.36 -20.26 -14.15 -8.65 -6.39 -6.61 -14.67%
EY -39.24 -275.29 -4.94 -7.07 -11.55 -15.64 -15.14 17.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.31 0.74 0.63 0.59 0.68 1.07 -27.13%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 24/11/05 25/11/04 28/11/03 26/11/02 28/11/01 29/11/00 -
Price 0.10 0.12 0.43 0.51 0.38 0.68 0.90 -
P/RPS 0.35 0.24 0.65 0.63 0.62 0.71 0.87 -14.07%
P/EPS -3.19 -0.36 -17.08 -16.40 -7.83 -8.52 -6.76 -11.76%
EY -31.39 -275.29 -5.85 -6.10 -12.77 -11.73 -14.80 13.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.31 0.62 0.72 0.53 0.90 1.10 -24.72%

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