[UZMA] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[UZMA] UZMA BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -43.54%
YoY- -356.32%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 116,099 106,605 99,768 81,644 99,398 102,616 111,252 2.87%
PBT -2,167 -3,264 -5,196 -10,500 -7,414 2,285 8,188 -
Tax 938 -26 -200 -124 43 -905 -2,348 -
NP -1,229 -3,290 -5,396 -10,624 -7,371 1,380 5,840 -
-
NP to SH -2,049 -3,356 -5,606 -10,704 -7,457 1,296 5,606 -
-
Tax Rate - - - - - 39.61% 28.68% -
Total Cost 117,328 109,895 105,164 92,268 106,769 101,236 105,412 7.37%
-
Net Worth 48,024 47,143 47,250 47,129 54,407 63,461 64,869 -18.11%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - 2,000 - 4,004 -
Div Payout % - - - - 0.00% - 71.43% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 48,024 47,143 47,250 47,129 54,407 63,461 64,869 -18.11%
NOSH 80,040 79,904 80,085 79,880 80,010 80,330 80,085 -0.03%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -1.06% -3.09% -5.41% -13.01% -7.42% 1.34% 5.25% -
ROE -4.27% -7.12% -11.86% -22.71% -13.71% 2.04% 8.64% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 145.05 133.42 124.58 102.21 124.23 127.74 138.92 2.91%
EPS -2.56 -4.20 -7.00 -13.40 -9.32 1.61 7.00 -
DPS 0.00 0.00 0.00 0.00 2.50 0.00 5.00 -
NAPS 0.60 0.59 0.59 0.59 0.68 0.79 0.81 -18.08%
Adjusted Per Share Value based on latest NOSH - 79,880
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 26.56 24.39 22.83 18.68 22.74 23.48 25.45 2.87%
EPS -0.47 -0.77 -1.28 -2.45 -1.71 0.30 1.28 -
DPS 0.00 0.00 0.00 0.00 0.46 0.00 0.92 -
NAPS 0.1099 0.1079 0.1081 0.1078 0.1245 0.1452 0.1484 -18.10%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.12 1.04 1.07 1.20 1.09 1.00 1.06 -
P/RPS 0.77 0.78 0.86 1.17 0.88 0.78 0.76 0.87%
P/EPS -43.75 -24.76 -15.29 -8.96 -11.70 61.98 15.14 -
EY -2.29 -4.04 -6.54 -11.17 -8.55 1.61 6.60 -
DY 0.00 0.00 0.00 0.00 2.29 0.00 4.72 -
P/NAPS 1.87 1.76 1.81 2.03 1.60 1.27 1.31 26.69%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 27/08/10 26/05/10 25/02/10 23/11/09 28/08/09 -
Price 1.51 0.95 1.01 1.15 1.24 1.07 1.09 -
P/RPS 1.04 0.71 0.81 1.13 1.00 0.84 0.78 21.07%
P/EPS -58.99 -22.62 -14.43 -8.58 -13.30 66.32 15.57 -
EY -1.70 -4.42 -6.93 -11.65 -7.52 1.51 6.42 -
DY 0.00 0.00 0.00 0.00 2.02 0.00 4.59 -
P/NAPS 2.52 1.61 1.71 1.95 1.82 1.35 1.35 51.43%

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