[UZMA] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -76.88%
YoY- -87.17%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 99,768 81,644 99,398 102,616 111,252 103,880 135,827 -18.63%
PBT -5,196 -10,500 -7,414 2,285 8,188 6,136 13,738 -
Tax -200 -124 43 -905 -2,348 -1,764 -2,762 -82.71%
NP -5,396 -10,624 -7,371 1,380 5,840 4,372 10,976 -
-
NP to SH -5,606 -10,704 -7,457 1,296 5,606 4,176 10,779 -
-
Tax Rate - - - 39.61% 28.68% 28.75% 20.10% -
Total Cost 105,164 92,268 106,769 101,236 105,412 99,508 124,851 -10.83%
-
Net Worth 47,250 47,129 54,407 63,461 64,869 62,839 64,818 -19.04%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 2,000 - 4,004 - 2,000 -
Div Payout % - - 0.00% - 71.43% - 18.56% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 47,250 47,129 54,407 63,461 64,869 62,839 64,818 -19.04%
NOSH 80,085 79,880 80,010 80,330 80,085 79,694 80,022 0.05%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -5.41% -13.01% -7.42% 1.34% 5.25% 4.21% 8.08% -
ROE -11.86% -22.71% -13.71% 2.04% 8.64% 6.65% 16.63% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 124.58 102.21 124.23 127.74 138.92 130.35 169.74 -18.68%
EPS -7.00 -13.40 -9.32 1.61 7.00 5.24 13.47 -
DPS 0.00 0.00 2.50 0.00 5.00 0.00 2.50 -
NAPS 0.59 0.59 0.68 0.79 0.81 0.7885 0.81 -19.09%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 22.83 18.68 22.74 23.48 25.45 23.77 31.08 -18.63%
EPS -1.28 -2.45 -1.71 0.30 1.28 0.96 2.47 -
DPS 0.00 0.00 0.46 0.00 0.92 0.00 0.46 -
NAPS 0.1081 0.1078 0.1245 0.1452 0.1484 0.1438 0.1483 -19.05%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.07 1.20 1.09 1.00 1.06 0.83 1.09 -
P/RPS 0.86 1.17 0.88 0.78 0.76 0.64 0.64 21.83%
P/EPS -15.29 -8.96 -11.70 61.98 15.14 15.84 8.09 -
EY -6.54 -11.17 -8.55 1.61 6.60 6.31 12.36 -
DY 0.00 0.00 2.29 0.00 4.72 0.00 2.29 -
P/NAPS 1.81 2.03 1.60 1.27 1.31 1.05 1.35 21.65%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 26/05/10 25/02/10 23/11/09 28/08/09 29/05/09 25/02/09 -
Price 1.01 1.15 1.24 1.07 1.09 0.96 1.03 -
P/RPS 0.81 1.13 1.00 0.84 0.78 0.74 0.61 20.87%
P/EPS -14.43 -8.58 -13.30 66.32 15.57 18.32 7.65 -
EY -6.93 -11.65 -7.52 1.51 6.42 5.46 13.08 -
DY 0.00 0.00 2.02 0.00 4.59 0.00 2.43 -
P/NAPS 1.71 1.95 1.82 1.35 1.35 1.22 1.27 22.00%

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