[UTUSAN] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 123.9%
YoY- -55.73%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 266,756 174,819 85,828 341,394 246,611 155,024 74,830 133.17%
PBT 4,964 -9,854 -6,893 4,773 -10,682 -12,418 -6,524 -
Tax 2,506 2,291 -197 -2,506 1,195 1,301 479 201.06%
NP 7,470 -7,563 -7,090 2,267 -9,487 -11,117 -6,045 -
-
NP to SH 7,470 -7,563 -7,090 2,267 -9,487 -11,117 -6,045 -
-
Tax Rate -50.48% - - 52.50% - - - -
Total Cost 259,286 182,382 92,918 339,127 256,098 166,141 80,875 117.27%
-
Net Worth 302,341 286,906 287,144 290,072 278,189 276,153 281,324 4.91%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 302,341 286,906 287,144 290,072 278,189 276,153 281,324 4.91%
NOSH 110,666 110,732 110,781 110,588 110,700 110,727 110,714 -0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.80% -4.33% -8.26% 0.66% -3.85% -7.17% -8.08% -
ROE 2.47% -2.64% -2.47% 0.78% -3.41% -4.03% -2.15% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 241.04 157.88 77.48 308.71 222.77 140.01 67.59 133.23%
EPS 6.75 -6.83 -6.40 2.05 -8.57 -10.04 -5.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.732 2.591 2.592 2.623 2.513 2.494 2.541 4.94%
Adjusted Per Share Value based on latest NOSH - 110,783
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 240.90 157.87 77.51 308.30 222.71 140.00 67.58 133.17%
EPS 6.75 -6.83 -6.40 2.05 -8.57 -10.04 -5.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7303 2.591 2.5931 2.6195 2.5122 2.4938 2.5405 4.91%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.67 0.88 0.91 0.86 0.80 0.75 0.89 -
P/RPS 0.28 0.56 1.17 0.28 0.36 0.54 1.32 -64.39%
P/EPS 9.93 -12.88 -14.22 41.95 -9.33 -7.47 -16.30 -
EY 10.07 -7.76 -7.03 2.38 -10.71 -13.39 -6.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.34 0.35 0.33 0.32 0.30 0.35 -20.07%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 11/08/11 18/05/11 28/02/11 24/11/10 25/08/10 17/05/10 -
Price 0.76 0.715 0.90 0.85 0.84 0.82 0.82 -
P/RPS 0.32 0.45 1.16 0.28 0.38 0.59 1.21 -58.76%
P/EPS 11.26 -10.47 -14.06 41.46 -9.80 -8.17 -15.02 -
EY 8.88 -9.55 -7.11 2.41 -10.20 -12.24 -6.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.35 0.32 0.33 0.33 0.32 -8.50%

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