[UZMA] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[UZMA] UZMA BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -42.65%
YoY- -95.62%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 487,216 385,080 358,745 354,140 405,576 387,543 380,493 17.90%
PBT 48,688 14,337 -180 2,554 4,144 18,627 25,521 53.76%
Tax -9,048 -7,381 2,250 -1,236 -1,800 -5,234 -2,120 162.88%
NP 39,640 6,956 2,070 1,318 2,344 13,393 23,401 42.05%
-
NP to SH 35,312 5,476 2,120 796 1,388 12,760 21,826 37.77%
-
Tax Rate 18.58% 51.48% - 48.39% 43.44% 28.10% 8.31% -
Total Cost 447,576 378,124 356,674 352,822 403,232 374,150 357,092 16.23%
-
Net Worth 506,923 513,964 510,444 510,444 492,843 489,643 453,928 7.63%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 506,923 513,964 510,444 510,444 492,843 489,643 453,928 7.63%
NOSH 352,030 352,030 352,030 352,030 320,028 320,028 320,028 6.55%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 8.14% 1.81% 0.58% 0.37% 0.58% 3.46% 6.15% -
ROE 6.97% 1.07% 0.42% 0.16% 0.28% 2.61% 4.81% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 138.40 109.39 101.91 100.60 126.73 121.10 118.89 10.65%
EPS 10.04 1.56 0.60 0.22 0.44 3.99 6.83 29.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.46 1.45 1.45 1.54 1.53 1.4184 1.01%
Adjusted Per Share Value based on latest NOSH - 352,030
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 111.92 88.46 82.41 81.35 93.17 89.02 87.40 17.90%
EPS 8.11 1.26 0.49 0.18 0.32 2.93 5.01 37.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1645 1.1806 1.1725 1.1725 1.1321 1.1248 1.0427 7.63%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.36 0.385 0.455 0.445 0.60 0.645 0.73 -
P/RPS 0.26 0.35 0.45 0.44 0.47 0.53 0.61 -43.33%
P/EPS 3.59 24.75 75.55 196.80 138.34 16.18 10.70 -51.68%
EY 27.86 4.04 1.32 0.51 0.72 6.18 9.34 107.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.31 0.31 0.39 0.42 0.51 -37.80%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 31/05/22 25/02/22 24/11/21 27/08/21 31/05/21 -
Price 0.46 0.37 0.45 0.54 0.495 0.67 0.65 -
P/RPS 0.33 0.34 0.44 0.54 0.39 0.55 0.55 -28.84%
P/EPS 4.59 23.79 74.72 238.81 114.13 16.80 9.53 -38.52%
EY 21.81 4.20 1.34 0.42 0.88 5.95 10.49 62.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.25 0.31 0.37 0.32 0.44 0.46 -21.47%

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