[MUH] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -117.38%
YoY- -111.34%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 20,097 15,163 13,174 11,490 10,692 11,099 11,579 44.37%
PBT 2,231 2,503 -1,036 -1,061 7,318 6,677 11,408 -66.27%
Tax -372 -141 -210 -207 -36 -36 -147 85.59%
NP 1,859 2,362 -1,246 -1,268 7,282 6,641 11,261 -69.87%
-
NP to SH 1,862 2,365 -1,244 -1,266 7,283 6,642 11,262 -69.84%
-
Tax Rate 16.67% 5.63% - - 0.49% 0.54% 1.29% -
Total Cost 18,238 12,801 14,420 12,758 3,410 4,458 318 1383.53%
-
Net Worth 39,778 39,664 38,325 38,042 37,406 35,872 39,062 1.21%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 39,778 39,664 38,325 38,042 37,406 35,872 39,062 1.21%
NOSH 53,037 52,886 52,500 52,727 52,685 52,753 52,083 1.21%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 9.25% 15.58% -9.46% -11.04% 68.11% 59.83% 97.25% -
ROE 4.68% 5.96% -3.25% -3.33% 19.47% 18.52% 28.83% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 37.89 28.67 25.09 21.79 20.29 21.04 22.23 42.64%
EPS 3.51 4.47 -2.37 -2.40 13.82 12.59 21.62 -70.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.73 0.7215 0.71 0.68 0.75 0.00%
Adjusted Per Share Value based on latest NOSH - 52,727
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 35.62 26.88 23.35 20.37 18.95 19.67 20.52 44.38%
EPS 3.30 4.19 -2.20 -2.24 12.91 11.77 19.96 -69.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7051 0.703 0.6793 0.6743 0.663 0.6358 0.6924 1.21%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.41 0.33 0.30 0.50 0.40 0.17 0.15 -
P/RPS 1.08 1.15 1.20 2.29 1.97 0.81 0.67 37.43%
P/EPS 11.68 7.38 -12.66 -20.82 2.89 1.35 0.69 558.13%
EY 8.56 13.55 -7.90 -4.80 34.56 74.06 144.15 -84.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.44 0.41 0.69 0.56 0.25 0.20 96.16%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 29/02/12 29/11/11 23/08/11 26/05/11 28/02/11 30/11/10 -
Price 0.39 0.38 0.33 0.38 0.48 0.40 0.20 -
P/RPS 1.03 1.33 1.32 1.74 2.37 1.90 0.90 9.40%
P/EPS 11.11 8.50 -13.93 -15.83 3.47 3.18 0.92 425.56%
EY 9.00 11.77 -7.18 -6.32 28.80 31.48 108.12 -80.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.45 0.53 0.68 0.59 0.27 54.73%

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