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

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 165.85%
YoY- 178.74%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Annualized 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 342,980 327,764 366,553 355,674 349,638 343,312 341,394 0.30%
PBT -18,570 -27,508 16,356 6,618 -19,708 -27,572 4,773 -
Tax 4,200 4,656 1,106 3,341 4,582 -788 -2,506 -
NP -14,370 -22,852 17,462 9,960 -15,126 -28,360 2,267 -
-
NP to SH -14,370 -22,852 17,462 9,960 -15,126 -28,360 2,267 -
-
Tax Rate - - -6.76% -50.48% - - 52.50% -
Total Cost 357,350 350,616 349,091 345,714 364,764 371,672 339,127 3.55%
-
Net Worth 304,518 305,958 310,017 302,341 286,906 287,144 290,072 3.29%
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 304,518 305,958 310,017 302,341 286,906 287,144 290,072 3.29%
NOSH 110,734 110,734 110,720 110,666 110,732 110,781 110,588 0.08%
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 -4.19% -6.97% 4.76% 2.80% -4.33% -8.26% 0.66% -
ROE -4.72% -7.47% 5.63% 3.29% -5.27% -9.88% 0.78% -
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 309.73 295.99 331.06 321.39 315.75 309.90 308.71 0.22%
EPS -12.98 -20.64 15.77 9.00 -13.66 -25.60 2.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.75 2.763 2.80 2.732 2.591 2.592 2.623 3.20%
Adjusted Per Share Value based on latest NOSH - 110,773
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 309.73 295.99 331.02 321.20 315.75 310.03 308.30 0.30%
EPS -12.98 -20.64 15.77 8.99 -13.66 -25.61 2.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.75 2.763 2.7997 2.7303 2.591 2.5931 2.6195 3.29%
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 0.73 0.86 0.68 0.67 0.88 0.91 0.86 -
P/RPS 0.24 0.29 0.21 0.21 0.28 0.29 0.28 -9.77%
P/EPS -5.63 -4.17 4.31 7.44 -6.44 -3.55 41.95 -
EY -17.78 -24.00 23.19 13.43 -15.52 -28.13 2.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.24 0.25 0.34 0.35 0.33 -12.53%
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 23/05/12 29/02/12 30/11/11 11/08/11 18/05/11 28/02/11 -
Price 0.78 0.79 0.74 0.76 0.715 0.90 0.85 -
P/RPS 0.25 0.27 0.22 0.24 0.23 0.29 0.28 -7.28%
P/EPS -6.01 -3.83 4.69 8.44 -5.23 -3.52 41.46 -
EY -16.64 -26.12 21.31 11.84 -19.10 -28.44 2.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.26 0.28 0.28 0.35 0.32 -8.52%

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