[MUH] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 54.21%
YoY- 94.98%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 10,321 15,268 12,568 13,243 21,496 31,000 47,297 -22.39%
PBT 743 1,264 -596 -166 -14,913 -3,869 1,528 -11.31%
Tax -57 -239 -245 -597 -273 -914 -1,270 -40.35%
NP 686 1,025 -841 -763 -15,186 -4,783 258 17.68%
-
NP to SH 686 1,029 -838 -761 -15,154 -4,783 258 17.68%
-
Tax Rate 7.67% 18.91% - - - - 83.12% -
Total Cost 9,635 14,243 13,409 14,006 36,682 35,783 47,039 -23.20%
-
Net Worth 28,437 27,299 26,034 27,733 26,881 33,828 37,957 -4.69%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 28,437 27,299 26,034 27,733 26,881 33,828 37,957 -4.69%
NOSH 52,662 52,500 52,068 53,333 52,760 52,758 53,333 -0.21%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.65% 6.71% -6.69% -5.76% -70.65% -15.43% 0.55% -
ROE 2.41% 3.77% -3.22% -2.74% -56.37% -14.14% 0.68% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 19.60 29.08 24.14 24.83 40.74 58.76 88.68 -22.22%
EPS 1.30 1.96 -1.61 -1.43 -28.72 -9.07 0.48 18.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.52 0.50 0.52 0.5095 0.6412 0.7117 -4.49%
Adjusted Per Share Value based on latest NOSH - 53,333
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 18.27 27.03 22.25 23.45 38.06 54.89 83.74 -22.39%
EPS 1.21 1.82 -1.48 -1.35 -26.83 -8.47 0.46 17.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5035 0.4834 0.461 0.491 0.476 0.599 0.6721 -4.69%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.14 0.30 0.31 0.10 0.12 0.38 0.53 -
P/RPS 0.71 1.03 1.28 0.40 0.29 0.65 0.60 2.84%
P/EPS 10.75 15.31 -19.26 -7.01 -0.42 -4.19 109.56 -32.06%
EY 9.30 6.53 -5.19 -14.27 -239.35 -23.86 0.91 47.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.58 0.62 0.19 0.24 0.59 0.74 -15.98%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 02/03/09 28/02/08 28/02/07 23/02/06 24/02/05 26/02/04 -
Price 0.23 0.19 0.21 0.16 0.13 0.40 0.56 -
P/RPS 1.17 0.65 0.87 0.64 0.32 0.68 0.63 10.85%
P/EPS 17.66 9.69 -13.05 -11.21 -0.45 -4.41 115.76 -26.88%
EY 5.66 10.32 -7.66 -8.92 -220.94 -22.66 0.86 36.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.37 0.42 0.31 0.26 0.62 0.79 -9.63%

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