[UTUSAN] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 236.47%
YoY- 115.53%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 83,006 335,922 249,397 162,264 75,009 330,620 244,295 -51.33%
PBT 2,555 14,640 9,656 5,925 1,652 -43,750 -20,432 -
Tax -860 -5,085 -5,402 -2,345 -588 43,750 20,432 -
NP 1,695 9,555 4,254 3,580 1,064 0 0 -
-
NP to SH 1,695 9,555 4,254 3,580 1,064 -45,451 -24,205 -
-
Tax Rate 33.66% 34.73% 55.94% 39.58% 35.59% - - -
Total Cost 81,311 326,367 245,143 158,684 73,945 330,620 244,295 -52.00%
-
Net Worth 121,513 118,364 117,565 113,663 110,255 106,005 126,906 -2.85%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 1,934 - - - - - -
Div Payout % - 20.24% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 121,513 118,364 117,565 113,663 110,255 106,005 126,906 -2.85%
NOSH 77,397 77,362 77,345 77,321 77,101 77,376 77,381 0.01%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 2.04% 2.84% 1.71% 2.21% 1.42% 0.00% 0.00% -
ROE 1.39% 8.07% 3.62% 3.15% 0.97% -42.88% -19.07% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 107.25 434.22 322.45 209.86 97.29 427.29 315.70 -51.34%
EPS 2.19 12.61 5.50 4.63 1.38 -58.74 -31.28 -
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.53 1.52 1.47 1.43 1.37 1.64 -2.86%
Adjusted Per Share Value based on latest NOSH - 77,415
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 74.96 303.36 225.22 146.53 67.74 298.57 220.61 -51.33%
EPS 1.53 8.63 3.84 3.23 0.96 -41.05 -21.86 -
DPS 0.00 1.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0973 1.0689 1.0617 1.0265 0.9957 0.9573 1.146 -2.85%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.05 1.20 1.23 1.55 1.68 1.70 1.57 -
P/RPS 0.98 0.28 0.38 0.74 1.73 0.40 0.50 56.68%
P/EPS 47.95 9.72 22.36 33.48 121.74 -2.89 -5.02 -
EY 2.09 10.29 4.47 2.99 0.82 -34.55 -19.92 -
DY 0.00 2.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.78 0.81 1.05 1.17 1.24 0.96 -21.33%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 08/05/03 26/02/03 26/11/02 22/08/02 08/05/02 19/02/02 08/11/01 -
Price 1.11 1.09 1.21 1.44 1.72 1.77 1.59 -
P/RPS 1.03 0.25 0.38 0.69 1.77 0.41 0.50 61.97%
P/EPS 50.68 8.83 22.00 31.10 124.64 -3.01 -5.08 -
EY 1.97 11.33 4.55 3.22 0.80 -33.19 -19.67 -
DY 0.00 2.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.71 0.80 0.98 1.20 1.29 0.97 -18.79%

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