[UTUSAN] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 52.29%
YoY- -823.88%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 299,320 348,630 338,462 328,538 318,072 373,324 368,494 -12.95%
PBT -26,096 7,252 2,276 -16,842 -34,716 7,800 2,945 -
Tax 1,916 -2,131 -729 2,596 4,856 -4,549 -1,588 -
NP -24,180 5,121 1,546 -14,246 -29,860 3,251 1,357 -
-
NP to SH -24,180 5,121 1,546 -14,246 -29,860 3,251 1,357 -
-
Tax Rate - 29.38% 32.03% - - 58.32% 53.92% -
Total Cost 323,500 343,509 336,916 342,784 347,932 370,073 367,137 -8.09%
-
Net Worth 281,324 284,634 280,277 273,731 273,679 281,398 278,400 0.69%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 281,324 284,634 280,277 273,731 273,679 281,398 278,400 0.69%
NOSH 110,714 110,623 110,476 110,777 110,756 110,874 110,652 0.03%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -8.08% 1.47% 0.46% -4.34% -9.39% 0.87% 0.37% -
ROE -8.60% 1.80% 0.55% -5.20% -10.91% 1.16% 0.49% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 270.35 315.15 306.37 296.57 287.18 336.71 333.02 -12.98%
EPS -21.84 4.62 1.40 -12.86 -26.96 2.94 1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.541 2.573 2.537 2.471 2.471 2.538 2.516 0.66%
Adjusted Per Share Value based on latest NOSH - 110,322
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 270.31 314.84 305.65 296.69 287.24 337.14 332.77 -12.95%
EPS -21.84 4.62 1.40 -12.87 -26.97 2.94 1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5405 2.5704 2.5311 2.472 2.4715 2.5412 2.5141 0.69%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.89 0.81 0.96 0.69 0.61 0.62 0.70 -
P/RPS 0.33 0.26 0.31 0.23 0.21 0.18 0.21 35.20%
P/EPS -4.08 17.50 68.57 -5.37 -2.26 21.14 57.07 -
EY -24.54 5.72 1.46 -18.64 -44.20 4.73 1.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.31 0.38 0.28 0.25 0.24 0.28 16.05%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 17/05/10 24/02/10 23/11/09 26/08/09 20/05/09 27/02/09 26/11/08 -
Price 0.82 0.82 0.81 0.88 0.72 0.65 0.60 -
P/RPS 0.30 0.26 0.26 0.30 0.25 0.19 0.18 40.61%
P/EPS -3.75 17.71 57.86 -6.84 -2.67 22.17 48.91 -
EY -26.63 5.65 1.73 -14.61 -37.44 4.51 2.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.32 0.36 0.29 0.26 0.24 21.16%

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