[UTUSAN] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 117.92%
YoY- -55.73%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 355,674 349,638 343,312 341,394 328,814 310,048 299,320 12.17%
PBT 6,618 -19,708 -27,572 4,773 -14,242 -24,836 -26,096 -
Tax 3,341 4,582 -788 -2,506 1,593 2,602 1,916 44.82%
NP 9,960 -15,126 -28,360 2,267 -12,649 -22,234 -24,180 -
-
NP to SH 9,960 -15,126 -28,360 2,267 -12,649 -22,234 -24,180 -
-
Tax Rate -50.48% - - 52.50% - - - -
Total Cost 345,714 364,764 371,672 339,127 341,463 332,282 323,500 4.52%
-
Net Worth 302,341 286,906 287,144 290,072 278,189 276,153 281,324 4.91%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 302,341 286,906 287,144 290,072 278,189 276,153 281,324 4.91%
NOSH 110,666 110,732 110,781 110,588 110,700 110,727 110,714 -0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.80% -4.33% -8.26% 0.66% -3.85% -7.17% -8.08% -
ROE 3.29% -5.27% -9.88% 0.78% -4.55% -8.05% -8.60% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 321.39 315.75 309.90 308.71 297.03 280.01 270.35 12.20%
EPS 9.00 -13.66 -25.60 2.05 -11.43 -20.08 -21.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.732 2.591 2.592 2.623 2.513 2.494 2.541 4.94%
Adjusted Per Share Value based on latest NOSH - 110,783
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 321.20 315.75 310.03 308.30 296.94 279.99 270.31 12.17%
EPS 8.99 -13.66 -25.61 2.05 -11.42 -20.08 -21.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7303 2.591 2.5931 2.6195 2.5122 2.4938 2.5405 4.91%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.67 0.88 0.91 0.86 0.80 0.75 0.89 -
P/RPS 0.21 0.28 0.29 0.28 0.27 0.27 0.33 -25.99%
P/EPS 7.44 -6.44 -3.55 41.95 -7.00 -3.74 -4.08 -
EY 13.43 -15.52 -28.13 2.38 -14.28 -26.77 -24.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.34 0.35 0.33 0.32 0.30 0.35 -20.07%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 11/08/11 18/05/11 28/02/11 24/11/10 25/08/10 17/05/10 -
Price 0.76 0.715 0.90 0.85 0.84 0.82 0.82 -
P/RPS 0.24 0.23 0.29 0.28 0.28 0.29 0.30 -13.81%
P/EPS 8.44 -5.23 -3.52 41.46 -7.35 -4.08 -3.75 -
EY 11.84 -19.10 -28.44 2.41 -13.60 -24.49 -26.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.35 0.32 0.33 0.33 0.32 -8.50%

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