[UTUSAN] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 341.47%
YoY- 57.52%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 246,611 155,024 74,830 348,630 253,847 164,269 79,518 112.51%
PBT -10,682 -12,418 -6,524 7,252 1,707 -8,421 -8,679 14.83%
Tax 1,195 1,301 479 -2,131 -547 1,298 1,214 -1.04%
NP -9,487 -11,117 -6,045 5,121 1,160 -7,123 -7,465 17.31%
-
NP to SH -9,487 -11,117 -6,045 5,121 1,160 -7,123 -7,465 17.31%
-
Tax Rate - - - 29.38% 32.04% - - -
Total Cost 256,098 166,141 80,875 343,509 252,687 171,392 86,983 105.28%
-
Net Worth 278,189 276,153 281,324 284,634 280,278 273,731 273,679 1.09%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 278,189 276,153 281,324 284,634 280,278 273,731 273,679 1.09%
NOSH 110,700 110,727 110,714 110,623 110,476 110,777 110,756 -0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -3.85% -7.17% -8.08% 1.47% 0.46% -4.34% -9.39% -
ROE -3.41% -4.03% -2.15% 1.80% 0.41% -2.60% -2.73% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 222.77 140.01 67.59 315.15 229.78 148.29 71.80 112.57%
EPS -8.57 -10.04 -5.46 4.62 1.05 -6.43 -6.74 17.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.513 2.494 2.541 2.573 2.537 2.471 2.471 1.12%
Adjusted Per Share Value based on latest NOSH - 110,666
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 222.71 140.00 67.58 314.84 229.24 148.35 71.81 112.52%
EPS -8.57 -10.04 -5.46 4.62 1.05 -6.43 -6.74 17.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5122 2.4938 2.5405 2.5704 2.5311 2.472 2.4715 1.09%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.80 0.75 0.89 0.81 0.96 0.69 0.61 -
P/RPS 0.36 0.54 1.32 0.26 0.42 0.47 0.85 -43.57%
P/EPS -9.33 -7.47 -16.30 17.50 91.43 -10.73 -9.05 2.05%
EY -10.71 -13.39 -6.13 5.72 1.09 -9.32 -11.05 -2.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.35 0.31 0.38 0.28 0.25 17.87%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 17/05/10 24/02/10 23/11/09 26/08/09 20/05/09 -
Price 0.84 0.82 0.82 0.82 0.81 0.88 0.72 -
P/RPS 0.38 0.59 1.21 0.26 0.35 0.59 1.00 -47.50%
P/EPS -9.80 -8.17 -15.02 17.71 77.14 -13.69 -10.68 -5.56%
EY -10.20 -12.24 -6.66 5.65 1.30 -7.31 -9.36 5.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.32 0.32 0.32 0.36 0.29 8.98%

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