[UTUSAN] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -67.7%
YoY- -83.26%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 139,864 65,420 342,554 252,608 172,096 75,994 349,185 -45.75%
PBT -32,607 -21,750 -20,393 -15,215 -7,635 -10,887 -15,503 64.38%
Tax 1,750 1,943 4,020 3,657 743 2,073 -438 -
NP -30,857 -19,807 -16,373 -11,558 -6,892 -8,814 -15,941 55.50%
-
NP to SH -30,857 -19,807 -16,373 -11,558 -6,892 -8,814 -15,941 55.50%
-
Tax Rate - - - - - - - -
Total Cost 170,721 85,227 358,927 264,166 178,988 84,808 365,126 -39.84%
-
Net Worth 243,614 256,349 278,938 284,254 288,794 286,468 296,545 -12.31%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 243,614 256,349 278,938 284,254 288,794 286,468 296,545 -12.31%
NOSH 110,734 110,734 110,734 110,734 110,734 110,734 110,734 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -22.06% -30.28% -4.78% -4.58% -4.00% -11.60% -4.57% -
ROE -12.67% -7.73% -5.87% -4.07% -2.39% -3.08% -5.38% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 126.31 59.08 309.35 228.12 155.41 68.63 315.34 -45.75%
EPS -27.87 -17.89 -14.79 -10.44 -6.22 -7.96 -14.40 55.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.315 2.519 2.567 2.608 2.587 2.678 -12.31%
Adjusted Per Share Value based on latest NOSH - 110,734
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 126.31 59.08 309.35 228.12 155.41 68.63 315.34 -45.75%
EPS -27.87 -17.89 -14.79 -10.44 -6.22 -7.96 -14.40 55.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.315 2.519 2.567 2.608 2.587 2.678 -12.31%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.79 0.60 0.60 0.71 0.64 0.60 0.73 -
P/RPS 0.63 1.02 0.19 0.31 0.41 0.87 0.23 96.12%
P/EPS -2.84 -3.35 -4.06 -6.80 -10.28 -7.54 -5.07 -32.11%
EY -35.27 -29.81 -24.64 -14.70 -9.72 -13.27 -19.72 47.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.26 0.24 0.28 0.25 0.23 0.27 21.20%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 06/06/14 26/02/14 27/11/13 26/08/13 28/05/13 27/02/13 -
Price 0.72 0.70 0.60 0.61 0.625 0.70 0.65 -
P/RPS 0.57 1.18 0.19 0.27 0.40 1.02 0.21 94.93%
P/EPS -2.58 -3.91 -4.06 -5.84 -10.04 -8.79 -4.52 -31.26%
EY -38.70 -25.55 -24.64 -17.11 -9.96 -11.37 -22.15 45.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.24 0.24 0.24 0.27 0.24 23.72%

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