[UTUSAN] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 56.48%
YoY- 70.66%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 279,806 181,033 86,361 372,172 274,965 179,839 89,470 113.70%
PBT 11,115 -531 -3,495 28,377 14,770 8,758 3,137 132.23%
Tax -1,050 73 662 -7,265 -1,322 -735 -84 437.78%
NP 10,065 -458 -2,833 21,112 13,448 8,023 3,053 121.34%
-
NP to SH 10,141 -382 -2,757 21,326 13,629 8,173 3,053 122.46%
-
Tax Rate 9.45% - - 25.60% 8.95% 8.39% 2.68% -
Total Cost 269,741 181,491 89,194 351,060 261,517 171,816 86,417 113.43%
-
Net Worth 235,057 225,598 224,279 226,135 218,413 215,251 209,348 8.02%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 235,057 225,598 224,279 226,135 218,413 215,251 209,348 8.02%
NOSH 109,278 109,142 109,404 109,191 109,206 109,264 109,035 0.14%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.60% -0.25% -3.28% 5.67% 4.89% 4.46% 3.41% -
ROE 4.31% -0.17% -1.23% 9.43% 6.24% 3.80% 1.46% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 256.05 165.87 78.94 340.84 251.78 164.59 82.06 113.38%
EPS 9.28 -0.35 -2.52 19.53 12.48 7.48 2.80 122.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.151 2.067 2.05 2.071 2.00 1.97 1.92 7.86%
Adjusted Per Share Value based on latest NOSH - 109,051
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 252.68 163.48 77.99 336.10 248.31 162.41 80.80 113.70%
EPS 9.16 -0.34 -2.49 19.26 12.31 7.38 2.76 122.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1227 2.0373 2.0254 2.0421 1.9724 1.9439 1.8906 8.01%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.97 1.03 1.00 1.07 1.06 1.05 1.18 -
P/RPS 0.38 0.62 1.27 0.31 0.42 0.64 1.44 -58.82%
P/EPS 10.45 -294.29 -39.68 5.48 8.49 14.04 42.14 -60.49%
EY 9.57 -0.34 -2.52 18.25 11.77 7.12 2.37 153.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.49 0.52 0.53 0.53 0.61 -18.34%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 30/08/06 24/05/06 23/02/06 30/11/05 17/08/05 18/05/05 -
Price 1.58 0.99 1.09 1.03 1.04 1.10 1.01 -
P/RPS 0.62 0.60 1.38 0.30 0.41 0.67 1.23 -36.63%
P/EPS 17.03 -282.86 -43.25 5.27 8.33 14.71 36.07 -39.33%
EY 5.87 -0.35 -2.31 18.96 12.00 6.80 2.77 64.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.48 0.53 0.50 0.52 0.56 0.53 23.76%

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