[UEMS] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 38.46%
YoY- -62.51%
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 307,811 195,854 2,909,461 1,747,432 1,419,824 419,256 2,043,986 -71.72%
PBT -108,495 -8,696 384,528 178,494 129,044 42,232 416,384 -
Tax -7,327 -13,428 -161,858 -80,909 -58,499 -11,908 -135,566 -85.73%
NP -115,822 -22,124 222,670 97,585 70,545 30,324 280,818 -
-
NP to SH -115,294 -21,937 223,801 97,556 70,458 30,097 280,333 -
-
Tax Rate - - 42.09% 45.33% 45.33% 28.20% 32.56% -
Total Cost 423,633 217,978 2,686,791 1,649,847 1,349,279 388,932 1,763,168 -61.38%
-
Net Worth 7,033,025 7,169,149 7,305,272 7,169,149 7,169,149 7,123,774 7,078,399 -0.42%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 7,033,025 7,169,149 7,305,272 7,169,149 7,169,149 7,123,774 7,078,399 -0.42%
NOSH 4,537,436 4,537,436 4,537,436 4,537,436 4,537,436 4,537,436 4,537,436 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -37.63% -11.30% 7.65% 5.58% 4.97% 7.23% 13.74% -
ROE -1.64% -0.31% 3.06% 1.36% 0.98% 0.42% 3.96% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 6.78 4.32 64.12 38.51 31.29 9.24 45.05 -71.73%
EPS -2.54 -0.48 4.93 2.15 1.55 0.66 6.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.58 1.61 1.58 1.58 1.57 1.56 -0.42%
Adjusted Per Share Value based on latest NOSH - 4,537,436
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 6.09 3.87 57.52 34.54 28.07 8.29 40.41 -71.71%
EPS -2.28 -0.43 4.42 1.93 1.39 0.59 5.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3903 1.4173 1.4442 1.4173 1.4173 1.4083 1.3993 -0.42%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.435 0.395 0.705 0.665 0.80 0.82 0.665 -
P/RPS 6.41 9.15 1.10 1.73 2.56 8.87 1.48 165.94%
P/EPS -17.12 -81.70 14.29 30.93 51.52 123.62 10.76 -
EY -5.84 -1.22 7.00 3.23 1.94 0.81 9.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.44 0.42 0.51 0.52 0.43 -24.89%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 24/08/20 19/06/20 24/02/20 26/11/19 28/08/19 23/05/19 26/02/19 -
Price 0.405 0.45 0.615 0.735 0.66 0.85 0.845 -
P/RPS 5.97 10.43 0.96 1.91 2.11 9.20 1.88 116.19%
P/EPS -15.94 -93.08 12.47 34.19 42.50 128.15 13.68 -
EY -6.27 -1.07 8.02 2.93 2.35 0.78 7.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.38 0.47 0.42 0.54 0.54 -38.59%

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