[UTUSAN] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 18.03%
YoY- -21.38%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 211,630 190,936 248,376 241,241 239,742 231,404 291,195 -19.18%
PBT -83,664 -104,688 -17,486 -57,402 -70,394 -78,604 -83,650 0.01%
Tax -1,408 -424 -1,733 -1,788 -1,812 -1,256 1,671 -
NP -85,072 -105,112 -19,219 -59,190 -72,206 -79,860 -81,979 2.50%
-
NP to SH -85,072 -105,112 -19,219 -59,190 -72,206 -79,860 -81,979 2.50%
-
Tax Rate - - - - - - - -
Total Cost 296,702 296,048 267,595 300,431 311,948 311,264 373,174 -14.18%
-
Net Worth 130,112 146,390 174,406 149,157 157,685 174,073 193,895 -23.37%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 130,112 146,390 174,406 149,157 157,685 174,073 193,895 -23.37%
NOSH 110,734 110,734 110,734 110,734 110,734 110,734 110,734 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -40.20% -55.05% -7.74% -24.54% -30.12% -34.51% -28.15% -
ROE -65.38% -71.80% -11.02% -39.68% -45.79% -45.88% -42.28% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 191.12 172.43 224.30 217.86 216.50 208.97 262.97 -19.18%
EPS -76.82 -94.92 -17.36 -53.45 -65.20 -72.12 -74.03 2.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.175 1.322 1.575 1.347 1.424 1.572 1.751 -23.37%
Adjusted Per Share Value based on latest NOSH - 110,734
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 191.12 172.43 224.30 217.86 216.50 208.97 262.97 -19.18%
EPS -76.82 -94.92 -17.36 -53.45 -65.20 -72.12 -74.03 2.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.175 1.322 1.575 1.347 1.424 1.572 1.751 -23.37%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.47 0.525 0.545 0.52 0.63 0.67 0.56 -
P/RPS 0.25 0.30 0.24 0.24 0.29 0.32 0.21 12.33%
P/EPS -0.61 -0.55 -3.14 -0.97 -0.97 -0.93 -0.76 -13.64%
EY -163.46 -180.81 -31.85 -102.79 -103.50 -107.64 -132.20 15.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.35 0.39 0.44 0.43 0.32 16.05%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 31/05/16 24/02/16 26/11/15 26/08/15 21/05/15 25/02/15 -
Price 0.50 0.475 0.53 0.61 0.56 0.69 0.67 -
P/RPS 0.26 0.28 0.24 0.28 0.26 0.33 0.25 2.65%
P/EPS -0.65 -0.50 -3.05 -1.14 -0.86 -0.96 -0.91 -20.11%
EY -153.65 -199.84 -32.75 -87.63 -116.44 -104.52 -110.50 24.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.36 0.34 0.45 0.39 0.44 0.38 8.59%

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