[MUH] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -57.21%
YoY- 9.2%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 6,250 7,587 4,404 4,238 3,868 2,653 2,415 88.60%
PBT 70 650 369 345 867 922 -3,170 -
Tax -141 -231 162 -73 -230 0 93 -
NP -71 419 531 272 637 922 -3,077 -91.91%
-
NP to SH -70 419 532 273 638 922 -3,077 -91.98%
-
Tax Rate 201.43% 35.54% -43.90% 21.16% 26.53% 0.00% - -
Total Cost 6,321 7,168 3,873 3,966 3,231 1,731 5,492 9.83%
-
Net Worth 40,384 39,778 39,664 38,325 38,042 37,406 35,872 8.22%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 40,384 39,778 39,664 38,325 38,042 37,406 35,872 8.22%
NOSH 53,846 53,037 52,886 52,500 52,727 52,685 52,753 1.37%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -1.14% 5.52% 12.06% 6.42% 16.47% 34.75% -127.41% -
ROE -0.17% 1.05% 1.34% 0.71% 1.68% 2.46% -8.58% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 11.61 14.30 8.33 8.07 7.34 5.04 4.58 86.01%
EPS -0.13 0.79 1.01 0.52 1.21 1.75 -5.83 -92.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.75 0.73 0.7215 0.71 0.68 6.75%
Adjusted Per Share Value based on latest NOSH - 52,500
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 11.08 13.45 7.81 7.51 6.86 4.70 4.28 88.64%
EPS -0.12 0.74 0.94 0.48 1.13 1.63 -5.45 -92.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7158 0.7051 0.703 0.6793 0.6743 0.663 0.6358 8.22%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.32 0.41 0.33 0.30 0.50 0.40 0.17 -
P/RPS 2.76 2.87 3.96 3.72 6.82 7.94 3.71 -17.91%
P/EPS -246.15 51.90 32.81 57.69 41.32 22.86 -2.91 1832.17%
EY -0.41 1.93 3.05 1.73 2.42 4.38 -34.31 -94.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.55 0.44 0.41 0.69 0.56 0.25 43.60%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 24/05/12 29/02/12 29/11/11 23/08/11 26/05/11 28/02/11 -
Price 0.30 0.39 0.38 0.33 0.38 0.48 0.40 -
P/RPS 2.58 2.73 4.56 4.09 5.18 9.53 8.74 -55.69%
P/EPS -230.77 49.37 37.78 63.46 31.40 27.43 -6.86 944.32%
EY -0.43 2.03 2.65 1.58 3.18 3.65 -14.58 -90.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.52 0.51 0.45 0.53 0.68 0.59 -22.84%

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