[UEMS] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 98.44%
YoY- 80.31%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,211,216 714,878 501,835 252,693 1,136,881 525,246 307,811 148.62%
PBT -215,200 -66,179 -27,256 -490 -195,331 -130,441 -108,495 57.66%
Tax 1,796 6,505 15,932 -3,453 -81,385 -14,523 -7,327 -
NP -213,404 -59,674 -11,324 -3,943 -276,716 -144,964 -115,822 50.12%
-
NP to SH -214,326 -62,067 -11,686 -4,319 -277,284 -144,166 -115,294 51.01%
-
Tax Rate - - - - - - - -
Total Cost 1,424,620 774,552 513,159 256,636 1,413,597 670,210 423,633 123.96%
-
Net Worth 6,677,188 6,828,943 6,930,112 6,930,112 6,879,527 7,033,025 7,033,025 -3.39%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 6,677,188 6,828,943 6,930,112 6,930,112 6,879,527 7,033,025 7,033,025 -3.39%
NOSH 5,058,476 5,058,476 5,058,476 5,058,476 5,058,476 4,537,436 4,537,436 7.49%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -17.62% -8.35% -2.26% -1.56% -24.34% -27.60% -37.63% -
ROE -3.21% -0.91% -0.17% -0.06% -4.03% -2.05% -1.64% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 23.94 14.13 9.92 5.00 22.47 11.58 6.78 131.34%
EPS -4.24 -1.23 -0.23 -0.09 -5.48 -3.18 -2.54 40.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.35 1.37 1.37 1.36 1.55 1.55 -10.12%
Adjusted Per Share Value based on latest NOSH - 5,058,476
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 23.94 14.13 9.92 5.00 22.47 10.38 6.09 148.45%
EPS -4.24 -1.23 -0.23 -0.09 -5.48 -2.85 -2.28 51.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.35 1.37 1.37 1.36 1.3903 1.3903 -3.39%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.32 0.37 0.39 0.435 0.495 0.365 0.435 -
P/RPS 1.34 2.62 3.93 8.71 2.20 3.15 6.41 -64.67%
P/EPS -7.55 -30.16 -168.82 -509.48 -9.03 -11.49 -17.12 -41.97%
EY -13.24 -3.32 -0.59 -0.20 -11.07 -8.70 -5.84 72.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.28 0.32 0.36 0.24 0.28 -9.74%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 24/11/21 25/08/21 24/05/21 24/03/21 24/11/20 24/08/20 -
Price 0.355 0.345 0.37 0.42 0.45 0.40 0.405 -
P/RPS 1.48 2.44 3.73 8.41 2.00 3.46 5.97 -60.43%
P/EPS -8.38 -28.12 -160.16 -491.91 -8.21 -12.59 -15.94 -34.78%
EY -11.94 -3.56 -0.62 -0.20 -12.18 -7.94 -6.27 53.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.27 0.31 0.33 0.26 0.26 2.54%

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