[MUH] YoY TTM 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- 116.02%
YoY- 119.91%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 13,243 21,496 31,000 47,297 30,878 44,334 54,308 -20.95%
PBT -166 -14,913 -3,869 1,528 -321 -5,530 -5,032 -43.35%
Tax -597 -273 -914 -1,270 -975 1,520 5,032 -
NP -763 -15,186 -4,783 258 -1,296 -4,010 0 -
-
NP to SH -761 -15,154 -4,783 258 -1,296 -5,969 -4,795 -26.40%
-
Tax Rate - - - 83.12% - - - -
Total Cost 14,006 36,682 35,783 47,039 32,174 48,344 54,308 -20.20%
-
Net Worth 27,733 26,881 33,828 37,957 36,336 36,939 42,005 -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 42,005 -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 -5.76% -70.65% -15.43% 0.55% -4.20% -9.04% 0.00% -
ROE -2.74% -56.37% -14.14% 0.68% -3.57% -16.16% -11.42% -
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 24.83 40.74 58.76 88.68 58.61 84.05 102.91 -21.08%
EPS -1.43 -28.72 -9.07 0.48 -2.46 -11.32 -9.09 -26.51%
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 0.796 -6.84%
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 23.45 38.06 54.89 83.74 54.67 78.50 96.16 -20.94%
EPS -1.35 -26.83 -8.47 0.46 -2.29 -10.57 -8.49 -26.38%
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 0.7437 -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 0.40 0.29 0.65 0.60 0.60 0.93 0.68 -8.46%
P/EPS -7.01 -0.42 -4.19 109.56 -14.23 -6.89 -7.70 -1.55%
EY -14.27 -239.35 -23.86 0.91 -7.03 -14.51 -12.98 1.59%
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 0.64 0.32 0.68 0.63 0.58 0.79 0.62 0.53%
P/EPS -11.21 -0.45 -4.41 115.76 -13.82 -5.83 -7.04 8.05%
EY -8.92 -220.94 -22.66 0.86 -7.23 -17.15 -14.20 -7.45%
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