[UTUSAN] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 41.48%
YoY- -184.43%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 344,192 303,976 349,185 348,714 342,980 327,764 366,553 -4.11%
PBT -15,270 -43,548 -15,503 -10,933 -18,570 -27,508 16,356 -
Tax 1,486 8,292 -438 2,524 4,200 4,656 1,106 21.78%
NP -13,784 -35,256 -15,941 -8,409 -14,370 -22,852 17,462 -
-
NP to SH -13,784 -35,256 -15,941 -8,409 -14,370 -22,852 17,462 -
-
Tax Rate - - - - - - -6.76% -
Total Cost 357,976 339,232 365,126 357,123 357,350 350,616 349,091 1.69%
-
Net Worth 288,794 286,468 296,545 308,283 304,518 305,958 310,017 -4.62%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 288,794 286,468 296,545 308,283 304,518 305,958 310,017 -4.62%
NOSH 110,734 110,734 110,734 110,734 110,734 110,734 110,720 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -4.00% -11.60% -4.57% -2.41% -4.19% -6.97% 4.76% -
ROE -4.77% -12.31% -5.38% -2.73% -4.72% -7.47% 5.63% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 310.83 274.51 315.34 314.91 309.73 295.99 331.06 -4.12%
EPS -12.44 -31.84 -14.40 -7.60 -12.98 -20.64 15.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.608 2.587 2.678 2.784 2.75 2.763 2.80 -4.62%
Adjusted Per Share Value based on latest NOSH - 110,734
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 310.83 274.51 315.34 314.91 309.73 295.99 331.02 -4.11%
EPS -12.44 -31.84 -14.40 -7.60 -12.98 -20.64 15.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.608 2.587 2.678 2.784 2.75 2.763 2.7997 -4.62%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.64 0.60 0.73 0.72 0.73 0.86 0.68 -
P/RPS 0.21 0.22 0.23 0.23 0.24 0.29 0.21 0.00%
P/EPS -5.14 -1.88 -5.07 -9.48 -5.63 -4.17 4.31 -
EY -19.45 -53.06 -19.72 -10.55 -17.78 -24.00 23.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.27 0.26 0.27 0.31 0.24 2.76%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 28/05/13 27/02/13 28/11/12 29/08/12 23/05/12 29/02/12 -
Price 0.625 0.70 0.65 0.66 0.78 0.79 0.74 -
P/RPS 0.20 0.25 0.21 0.21 0.25 0.27 0.22 -6.16%
P/EPS -5.02 -2.20 -4.52 -8.69 -6.01 -3.83 4.69 -
EY -19.92 -45.48 -22.15 -11.51 -16.64 -26.12 21.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.24 0.24 0.28 0.29 0.26 -5.20%

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